Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.85% first-year return on $79,467 initial cash invested.
-0.85%
Cash On Cash
6.4%
Cap Rate
1.04
DSCR
$2,932
Rent
-$56
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,932 income − $2,988 expenses = $56 out of pocket
Investment Breakdown
|
Purchase Price
$293k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,467
Downpayment
20%
$58,540
Closing costs
1%
$2,927
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,932
Total Expenses
$2,988
Mortgage P&I
51%
$1,499
Property Taxes
13%
$387
Home Insurance
4%
$105
HOA
0%
$0
Property Management
12%
$352
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$323