Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.48% first-year return on $79,299 initial cash invested.
-4.48%
Cash On Cash
5.91%
Cap Rate
0.89
DSCR
$2,966
Rent
-$296
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,966 income − $3,262 expenses = $296 out of pocket
Investment Breakdown
|
Purchase Price
$292k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,299
Downpayment
20%
$58,380
Closing costs
1%
$2,919
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,966
Total Expenses
$3,262
Mortgage P&I
54%
$1,615
Property Taxes
18%
$533
Home Insurance
4%
$105
HOA
0%
$0
Property Management
12%
$356
CapEx
4%
$119
Vacancy
3%
$89
Maintenance
4%
$119
Other
11%
$326