Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.92% first-year return on $79,551 initial cash invested.
-4.92%
Cash On Cash
5.58%
Cap Rate
0.86
DSCR
$2,496
Rent
-$326
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,496 income − $2,822 expenses = $326 out of pocket
Investment Breakdown
|
Purchase Price
$293k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,551
Downpayment
20%
$58,620
Closing costs
1%
$2,931
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,496
Total Expenses
$2,822
Mortgage P&I
64%
$1,589
Property Taxes
11%
$271
Home Insurance
4%
$104
HOA
0%
$8
Property Management
12%
$300
CapEx
4%
$100
Vacancy
3%
$75
Maintenance
4%
$100
Other
11%
$275