Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.32% first-year return on $79,299 initial cash invested.
-2.32%
Cash On Cash
6.05%
Cap Rate
0.96
DSCR
$2,398
Rent
-$153
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,398 income − $2,551 expenses = $153 out of pocket
Investment Breakdown
|
Purchase Price
$292k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,299
Downpayment
20%
$58,380
Closing costs
1%
$2,919
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,398
Total Expenses
$2,551
Mortgage P&I
64%
$1,529
Property Taxes
4%
$101
Home Insurance
4%
$105
HOA
0%
$0
Property Management
12%
$288
CapEx
4%
$96
Vacancy
3%
$72
Maintenance
4%
$96
Other
11%
$264