Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.65% first-year return on $79,698 initial cash invested.
-4.65%
Cash On Cash
4.99%
Cap Rate
0.85
DSCR
$2,294
Rent
-$309
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,294 income − $2,603 expenses = $309 out of pocket
Investment Breakdown
|
Purchase Price
$294k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,698
Downpayment
20%
$58,760
Closing costs
1%
$2,938
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,294
Total Expenses
$2,603
Mortgage P&I
63%
$1,439
Property Taxes
11%
$262
Home Insurance
5%
$105
HOA
1%
$17
Property Management
12%
$275
CapEx
4%
$92
Vacancy
3%
$69
Maintenance
4%
$92
Other
11%
$252