Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.91% first-year return on $79,572 initial cash invested.
-2.91%
Cash On Cash
6.34%
Cap Rate
0.95
DSCR
$2,910
Rent
-$193
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,910 income − $3,103 expenses = $193 out of pocket
Investment Breakdown
|
Purchase Price
$293k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,572
Downpayment
20%
$58,640
Closing costs
1%
$2,932
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,910
Total Expenses
$3,103
Mortgage P&I
56%
$1,626
Property Taxes
13%
$384
Home Insurance
4%
$105
HOA
0%
$0
Property Management
12%
$349
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$320