Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.79% first-year return on $79,761 initial cash invested.
-1.79%
Cash On Cash
6.12%
Cap Rate
0.99
DSCR
$2,526
Rent
-$119
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,526 income − $2,645 expenses = $119 out of pocket
Investment Breakdown
|
Purchase Price
$294k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,761
Downpayment
20%
$58,820
Closing costs
1%
$2,941
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,526
Total Expenses
$2,645
Mortgage P&I
60%
$1,518
Property Taxes
3%
$79
Home Insurance
7%
$189
HOA
0%
$0
Property Management
12%
$303
CapEx
4%
$101
Vacancy
3%
$76
Maintenance
4%
$101
Other
11%
$278