Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.74% first-year return on $79,824 initial cash invested.
-0.74%
Cash On Cash
6.4%
Cap Rate
1.04
DSCR
$2,702
Rent
-$49
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,702 income − $2,751 expenses = $49 out of pocket
Investment Breakdown
|
Purchase Price
$294k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,824
Downpayment
20%
$58,880
Closing costs
1%
$2,944
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,702
Total Expenses
$2,751
Mortgage P&I
56%
$1,510
Property Taxes
8%
$219
Home Insurance
4%
$104
HOA
0%
$0
Property Management
12%
$324
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$297