Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.43% first-year return on $82,029 initial cash invested.
-4.43%
Cash On Cash
5.35%
Cap Rate
0.87
DSCR
$2,298
Rent
-$303
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,298 income − $2,601 expenses = $303 out of pocket
Investment Breakdown
|
Purchase Price
$305k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,029
Downpayment
20%
$60,980
Closing costs
1%
$3,049
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,298
Total Expenses
$2,601
Mortgage P&I
68%
$1,570
Property Taxes
6%
$142
Home Insurance
5%
$107
HOA
0%
$0
Property Management
12%
$276
CapEx
4%
$92
Vacancy
3%
$69
Maintenance
4%
$92
Other
11%
$253