Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -75.75% first-year return on $82,260 initial cash invested.
-75.75%
Cash On Cash
-13.74%
Cap Rate
-2.27
DSCR
$3,544
Rent
-$5,193
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,544 income − $8,737 expenses = $5,193 out of pocket
Investment Breakdown
|
Purchase Price
$306k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,260
Downpayment
20%
$61,200
Closing costs
1%
$3,060
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,544
Total Expenses
$8,737
Mortgage P&I
44%
$1,547
Property Taxes
8%
$271
Home Insurance
3%
$114
HOA
158%
$5,600
Property Management
12%
$425
CapEx
4%
$142
Vacancy
3%
$106
Maintenance
4%
$142
Other
11%
$390