Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.16% first-year return on $79,509 initial cash invested.
-2.16%
Cash On Cash
6.06%
Cap Rate
0.99
DSCR
$3,015
Rent
-$143
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,015 income − $3,158 expenses = $143 out of pocket
Investment Breakdown
|
Purchase Price
$293k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,509
Downpayment
20%
$58,580
Closing costs
1%
$2,929
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,015
Total Expenses
$3,158
Mortgage P&I
50%
$1,500
Property Taxes
17%
$527
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$362
CapEx
4%
$121
Vacancy
3%
$90
Maintenance
4%
$121
Other
11%
$332