Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.25% first-year return on $79,089 initial cash invested.
-4.25%
Cash On Cash
5.5%
Cap Rate
0.87
DSCR
$2,130
Rent
-$280
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,130 income − $2,410 expenses = $280 out of pocket
Investment Breakdown
|
Purchase Price
$291k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,089
Downpayment
20%
$58,180
Closing costs
1%
$2,909
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,130
Total Expenses
$2,410
Mortgage P&I
72%
$1,529
Property Taxes
2%
$52
Home Insurance
5%
$105
HOA
0%
$0
Property Management
12%
$256
CapEx
4%
$85
Vacancy
3%
$64
Maintenance
4%
$85
Other
11%
$234