Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.95% first-year return on $79,866 initial cash invested.
-1.95%
Cash On Cash
5.8%
Cap Rate
0.98
DSCR
$2,526
Rent
-$130
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,526 income − $2,656 expenses = $130 out of pocket
Investment Breakdown
|
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,866
Downpayment
20%
$58,920
Closing costs
1%
$2,946
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,526
Total Expenses
$2,656
Mortgage P&I
58%
$1,454
Property Taxes
9%
$238
Home Insurance
4%
$105
HOA
0%
$0
Property Management
12%
$303
CapEx
4%
$101
Vacancy
3%
$76
Maintenance
4%
$101
Other
11%
$278