Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.84% first-year return on $79,950 initial cash invested.
-8.84%
Cash On Cash
4.64%
Cap Rate
0.69
DSCR
$2,061
Rent
-$589
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,061 income − $2,650 expenses = $589 out of pocket
Investment Breakdown
|
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,950
Downpayment
20%
$59,000
Closing costs
1%
$2,950
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,061
Total Expenses
$2,650
Mortgage P&I
80%
$1,648
Property Taxes
10%
$199
Home Insurance
5%
$103
HOA
0%
$0
Property Management
12%
$247
CapEx
4%
$82
Vacancy
3%
$62
Maintenance
4%
$82
Other
11%
$227