Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.58% first-year return on $79,467 initial cash invested.
-2.58%
Cash On Cash
5.95%
Cap Rate
0.96
DSCR
$2,750
Rent
-$171
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,750 income − $2,921 expenses = $171 out of pocket
Investment Breakdown
|
Purchase Price
$293k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,467
Downpayment
20%
$58,540
Closing costs
1%
$2,927
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,750
Total Expenses
$2,921
Mortgage P&I
55%
$1,513
Property Taxes
14%
$381
Home Insurance
3%
$93
HOA
0%
$0
Property Management
12%
$330
CapEx
4%
$110
Vacancy
3%
$82
Maintenance
4%
$110
Other
11%
$302