Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.78% first-year return on $82,575 initial cash invested.
-9.78%
Cash On Cash
3.83%
Cap Rate
0.62
DSCR
$1,696
Rent
-$673
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,696 income − $2,369 expenses = $673 out of pocket
Investment Breakdown
|
Purchase Price
$308k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,575
Downpayment
20%
$61,500
Closing costs
1%
$3,075
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,696
Total Expenses
$2,369
Mortgage P&I
94%
$1,587
Property Taxes
5%
$92
Home Insurance
7%
$112
HOA
0%
$0
Property Management
12%
$204
CapEx
4%
$68
Vacancy
3%
$51
Maintenance
4%
$68
Other
11%
$187