Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.35% first-year return on $79,257 initial cash invested.
-2.35%
Cash On Cash
5.83%
Cap Rate
0.98
DSCR
$3,106
Rent
-$155
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,106 income − $3,261 expenses = $155 out of pocket
Investment Breakdown
|
Purchase Price
$292k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,257
Downpayment
20%
$58,340
Closing costs
1%
$2,917
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,106
Total Expenses
$3,261
Mortgage P&I
47%
$1,448
Property Taxes
20%
$632
Home Insurance
4%
$112
HOA
0%
$13
Property Management
12%
$373
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$342