Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3% first-year return on $81,546 initial cash invested.
-3%
Cash On Cash
5.54%
Cap Rate
0.93
DSCR
$2,432
Rent
-$204
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,432 income − $2,636 expenses = $204 out of pocket
Investment Breakdown
|
Purchase Price
$303k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,546
Downpayment
20%
$60,520
Closing costs
1%
$3,026
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,432
Total Expenses
$2,636
Mortgage P&I
62%
$1,503
Property Taxes
7%
$167
Home Insurance
4%
$102
HOA
2%
$37
Property Management
12%
$292
CapEx
4%
$97
Vacancy
3%
$73
Maintenance
4%
$97
Other
11%
$268