Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.91% first-year return on $79,215 initial cash invested.
-1.91%
Cash On Cash
5.86%
Cap Rate
0.99
DSCR
$2,640
Rent
-$126
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,640 income − $2,766 expenses = $126 out of pocket
Investment Breakdown
|
Purchase Price
$292k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,215
Downpayment
20%
$58,300
Closing costs
1%
$2,915
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,640
Total Expenses
$2,766
Mortgage P&I
55%
$1,444
Property Taxes
6%
$166
Home Insurance
4%
$104
HOA
6%
$154
Property Management
12%
$317
CapEx
4%
$106
Vacancy
3%
$79
Maintenance
4%
$106
Other
11%
$290