Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.54% first-year return on $79,950 initial cash invested.
-5.54%
Cash On Cash
4.79%
Cap Rate
0.81
DSCR
$2,092
Rent
-$369
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,950
Downpayment
20%
$59,000
Closing costs
1%
$2,950
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,092
Total Expenses
$2,461
Mortgage P&I
70%
$1,463
Property Taxes
9%
$183
Home Insurance
5%
$103
HOA
0%
$0
Property Management
12%
$251
CapEx
4%
$84
Vacancy
3%
$63
Maintenance
4%
$84
Other
11%
$230