Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.88% first-year return on $79,971 initial cash invested.
-4.88%
Cash On Cash
5.29%
Cap Rate
0.85
DSCR
$2,556
Rent
-$325
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,556 income − $2,881 expenses = $325 out of pocket
Investment Breakdown
|
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,971
Downpayment
20%
$59,020
Closing costs
1%
$2,951
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,556
Total Expenses
$2,881
Mortgage P&I
60%
$1,525
Property Taxes
15%
$382
Home Insurance
4%
$105
HOA
0%
$0
Property Management
12%
$307
CapEx
4%
$102
Vacancy
3%
$77
Maintenance
4%
$102
Other
11%
$281