Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.29% first-year return on $79,425 initial cash invested.
-0.29%
Cash On Cash
7.13%
Cap Rate
1.07
DSCR
$3,298
Rent
-$19
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,298 income − $3,317 expenses = $19 out of pocket
Investment Breakdown
|
Purchase Price
$293k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,425
Downpayment
20%
$58,500
Closing costs
1%
$2,925
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,298
Total Expenses
$3,317
Mortgage P&I
49%
$1,625
Property Taxes
14%
$467
Home Insurance
3%
$103
HOA
0%
$0
Property Management
12%
$396
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$363