Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.26% first-year return on $79,740 initial cash invested.
-0.26%
Cash On Cash
6.47%
Cap Rate
1.07
DSCR
$3,170
Rent
-$17
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,170 income − $3,187 expenses = $17 out of pocket
Investment Breakdown
|
Purchase Price
$294k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,740
Downpayment
20%
$58,800
Closing costs
1%
$2,940
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,170
Total Expenses
$3,187
Mortgage P&I
47%
$1,475
Property Taxes
17%
$529
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$380
CapEx
4%
$127
Vacancy
3%
$95
Maintenance
4%
$127
Other
11%
$349