Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.71% first-year return on $79,362 initial cash invested.
-6.71%
Cash On Cash
4.56%
Cap Rate
0.76
DSCR
$2,308
Rent
-$444
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,308 income − $2,752 expenses = $444 out of pocket
Investment Breakdown
|
Purchase Price
$292k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,362
Downpayment
20%
$58,440
Closing costs
1%
$2,922
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,308
Total Expenses
$2,752
Mortgage P&I
63%
$1,462
Property Taxes
17%
$401
Home Insurance
5%
$105
HOA
0%
$0
Property Management
12%
$277
CapEx
4%
$92
Vacancy
3%
$69
Maintenance
4%
$92
Other
11%
$254