Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.19% first-year return on $79,488 initial cash invested.
-2.19%
Cash On Cash
5.74%
Cap Rate
0.96
DSCR
$2,322
Rent
-$145
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,322 income − $2,467 expenses = $145 out of pocket
Investment Breakdown
|
Purchase Price
$293k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,488
Downpayment
20%
$58,560
Closing costs
1%
$2,928
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,322
Total Expenses
$2,467
Mortgage P&I
63%
$1,452
Property Taxes
6%
$129
Home Insurance
4%
$96
HOA
0%
$0
Property Management
12%
$279
CapEx
4%
$93
Vacancy
3%
$70
Maintenance
4%
$93
Other
11%
$255