Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.23% first-year return on $82,869 initial cash invested.
-0.23%
Cash On Cash
6.37%
Cap Rate
1.06
DSCR
$2,714
Rent
-$16
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,714 income − $2,730 expenses = $16 out of pocket
Investment Breakdown
|
Purchase Price
$309k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,869
Downpayment
20%
$61,780
Closing costs
1%
$3,089
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,714
Total Expenses
$2,730
Mortgage P&I
57%
$1,547
Property Taxes
5%
$126
Home Insurance
4%
$108
HOA
1%
$25
Property Management
12%
$326
CapEx
4%
$109
Vacancy
3%
$81
Maintenance
4%
$109
Other
11%
$299