Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.23% first-year return on $79,047 initial cash invested.
-1.23%
Cash On Cash
6.49%
Cap Rate
1.02
DSCR
$2,694
Rent
-$81
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,694 income − $2,775 expenses = $81 out of pocket
Investment Breakdown
|
Purchase Price
$291k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,047
Downpayment
20%
$58,140
Closing costs
1%
$2,907
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,694
Total Expenses
$2,775
Mortgage P&I
57%
$1,544
Property Taxes
8%
$202
Home Insurance
4%
$103
HOA
0%
$10
Property Management
12%
$323
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$296