Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.86% first-year return on $79,950 initial cash invested.
-8.86%
Cash On Cash
4.25%
Cap Rate
0.67
DSCR
$1,800
Rent
-$590
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,800 income − $2,390 expenses = $590 out of pocket
Investment Breakdown
|
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,950
Downpayment
20%
$59,000
Closing costs
1%
$2,950
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,800
Total Expenses
$2,390
Mortgage P&I
87%
$1,563
Property Taxes
6%
$112
Home Insurance
6%
$103
HOA
0%
$0
Property Management
12%
$216
CapEx
4%
$72
Vacancy
3%
$54
Maintenance
4%
$72
Other
11%
$198