Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.65% first-year return on $79,929 initial cash invested.
-14.65%
Cash On Cash
2.46%
Cap Rate
0.4
DSCR
$1,558
Rent
-$976
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,558 income − $2,534 expenses = $976 out of pocket
Investment Breakdown
|
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
6.7%
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
$1,558
Total Expenses
$2,534
Mortgage P&I
97%
$1,518
Property Taxes
24%
$373
Home Insurance
7%
$114
HOA
0%
$0
Property Management
12%
$187
CapEx
4%
$62
Vacancy
3%
$47
Maintenance
4%
$62
Other
11%
$171