Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.62% first-year return on $79,341 initial cash invested.
-0.62%
Cash On Cash
6.26%
Cap Rate
1.05
DSCR
$3,010
Rent
-$41
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,010 income − $3,051 expenses = $41 out of pocket
Investment Breakdown
|
Purchase Price
$292k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,341
Downpayment
20%
$58,420
Closing costs
1%
$2,921
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,010
Total Expenses
$3,051
Mortgage P&I
48%
$1,444
Property Taxes
16%
$480
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$361
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$331