Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.92% first-year return on $79,719 initial cash invested.
-0.92%
Cash On Cash
6.26%
Cap Rate
1.04
DSCR
$2,937
Rent
-$61
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,937 income − $2,998 expenses = $61 out of pocket
Investment Breakdown
|
Purchase Price
$294k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,719
Downpayment
20%
$58,780
Closing costs
1%
$2,939
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,937
Total Expenses
$2,998
Mortgage P&I
50%
$1,477
Property Taxes
11%
$324
Home Insurance
4%
$104
HOA
3%
$96
Property Management
12%
$352
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$323