Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.81% first-year return on $81,777 initial cash invested.
-10.81%
Cash On Cash
4.05%
Cap Rate
0.62
DSCR
$2,481
Rent
-$737
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,481 income − $3,218 expenses = $737 out of pocket
Investment Breakdown
|
Purchase Price
$304k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,777
Downpayment
20%
$60,740
Closing costs
1%
$3,037
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,481
Total Expenses
$3,218
Mortgage P&I
67%
$1,664
Property Taxes
24%
$583
Home Insurance
4%
$108
HOA
1%
$20
Property Management
12%
$298
CapEx
4%
$99
Vacancy
3%
$74
Maintenance
4%
$99
Other
11%
$273