Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.88% first-year return on $82,008 initial cash invested.
-3.88%
Cash On Cash
5.49%
Cap Rate
0.9
DSCR
$2,636
Rent
-$265
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,636 income − $2,901 expenses = $265 out of pocket
Investment Breakdown
|
Purchase Price
$305k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,008
Downpayment
20%
$60,960
Closing costs
1%
$3,048
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,636
Total Expenses
$2,901
Mortgage P&I
59%
$1,555
Property Taxes
12%
$311
Home Insurance
4%
$108
HOA
1%
$32
Property Management
12%
$316
CapEx
4%
$105
Vacancy
3%
$79
Maintenance
4%
$105
Other
11%
$290