Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.4% first-year return on $79,068 initial cash invested.
-1.4%
Cash On Cash
6.32%
Cap Rate
1
DSCR
$2,414
Rent
-$92
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,414 income − $2,506 expenses = $92 out of pocket
Investment Breakdown
|
Purchase Price
$291k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,068
Downpayment
20%
$58,160
Closing costs
1%
$2,908
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,414
Total Expenses
$2,506
Mortgage P&I
63%
$1,526
Property Taxes
3%
$70
Home Insurance
4%
$88
HOA
0%
$0
Property Management
12%
$290
CapEx
4%
$97
Vacancy
3%
$72
Maintenance
4%
$97
Other
11%
$266