Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.71% first-year return on $79,937 initial cash invested.
-0.71%
Cash On Cash
6.22%
Cap Rate
1.04
DSCR
$2,784
Rent
-$47
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,784 income − $2,831 expenses = $47 out of pocket
Investment Breakdown
|
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,937
Downpayment
20%
$58,988
Closing costs
1%
$2,949
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,784
Total Expenses
$2,831
Mortgage P&I
53%
$1,466
Property Taxes
6%
$164
Home Insurance
4%
$103
HOA
5%
$152
Property Management
12%
$334
CapEx
4%
$111
Vacancy
3%
$84
Maintenance
4%
$111
Other
11%
$306