Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.56% first-year return on $81,315 initial cash invested.
-0.56%
Cash On Cash
6.44%
Cap Rate
1.04
DSCR
$2,652
Rent
-$38
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,652 income − $2,690 expenses = $38 out of pocket
Investment Breakdown
|
Purchase Price
$302k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,315
Downpayment
20%
$60,300
Closing costs
1%
$3,015
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,652
Total Expenses
$2,690
Mortgage P&I
58%
$1,549
Property Taxes
5%
$123
Home Insurance
4%
$116
HOA
0%
$0
Property Management
12%
$318
CapEx
4%
$106
Vacancy
3%
$80
Maintenance
4%
$106
Other
11%
$292