Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.18% first-year return on $79,236 initial cash invested.
-2.18%
Cash On Cash
5.81%
Cap Rate
0.97
DSCR
$2,354
Rent
-$144
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,354 income − $2,498 expenses = $144 out of pocket
Investment Breakdown
|
Purchase Price
$292k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,236
Downpayment
20%
$58,320
Closing costs
1%
$2,916
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,354
Total Expenses
$2,498
Mortgage P&I
62%
$1,463
Property Taxes
6%
$131
Home Insurance
4%
$104
HOA
0%
$0
Property Management
12%
$282
CapEx
4%
$94
Vacancy
3%
$71
Maintenance
4%
$94
Other
11%
$259