Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.12% first-year return on $79,593 initial cash invested.
-1.12%
Cash On Cash
6.58%
Cap Rate
1.03
DSCR
$2,910
Rent
-$74
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,910 income − $2,984 expenses = $74 out of pocket
Investment Breakdown
|
Purchase Price
$293k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,593
Downpayment
20%
$58,660
Closing costs
1%
$2,933
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,910
Total Expenses
$2,984
Mortgage P&I
54%
$1,567
Property Taxes
10%
$303
Home Insurance
4%
$126
HOA
0%
$0
Property Management
12%
$349
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$320