Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.61% first-year return on $81,840 initial cash invested.
-11.61%
Cash On Cash
3.17%
Cap Rate
0.53
DSCR
$2,042
Rent
-$792
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,042 income − $2,834 expenses = $792 out of pocket
Investment Breakdown
|
Purchase Price
$304k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,840
Downpayment
20%
$60,800
Closing costs
1%
$3,040
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,042
Total Expenses
$2,834
Mortgage P&I
74%
$1,514
Property Taxes
22%
$441
Home Insurance
9%
$184
HOA
0%
$0
Property Management
12%
$245
CapEx
4%
$82
Vacancy
3%
$61
Maintenance
4%
$82
Other
11%
$225