Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.2% first-year return on $79,299 initial cash invested.
-1.2%
Cash On Cash
6.76%
Cap Rate
1.02
DSCR
$2,776
Rent
-$79
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,776 income − $2,855 expenses = $79 out of pocket
Investment Breakdown
|
Purchase Price
$292k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,299
Downpayment
20%
$58,380
Closing costs
1%
$2,919
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,776
Total Expenses
$2,855
Mortgage P&I
58%
$1,613
Property Taxes
7%
$188
Home Insurance
4%
$111
HOA
0%
$0
Property Management
12%
$333
CapEx
4%
$111
Vacancy
3%
$83
Maintenance
4%
$111
Other
11%
$305