Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.09% first-year return on $81,651 initial cash invested.
-3.09%
Cash On Cash
6.48%
Cap Rate
0.95
DSCR
$2,872
Rent
-$210
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,872 income − $3,082 expenses = $210 out of pocket
Investment Breakdown
|
Purchase Price
$303k
Downpayment
20.0%
Interest Rate
7.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,651
Downpayment
20%
$60,620
Closing costs
1%
$3,031
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,872
Total Expenses
$3,082
Mortgage P&I
60%
$1,731
Property Taxes
9%
$264
Home Insurance
4%
$110
HOA
0%
$0
Property Management
12%
$345
CapEx
4%
$115
Vacancy
3%
$86
Maintenance
4%
$115
Other
11%
$316