Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.28% first-year return on $79,929 initial cash invested.
-4.28%
Cash On Cash
5.6%
Cap Rate
0.9
DSCR
$3,200
Rent
-$285
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,200 income − $3,485 expenses = $285 out of pocket
Investment Breakdown
|
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,929
Downpayment
20%
$58,980
Closing costs
1%
$2,949
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,200
Total Expenses
$3,485
Mortgage P&I
48%
$1,532
Property Taxes
19%
$610
Home Insurance
3%
$103
HOA
5%
$152
Property Management
12%
$384
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$352