Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.16% first-year return on $81,294 initial cash invested.
-7.16%
Cash On Cash
4.81%
Cap Rate
0.76
DSCR
$2,330
Rent
-$485
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,330 income − $2,815 expenses = $485 out of pocket
Investment Breakdown
|
Purchase Price
$301k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,294
Downpayment
20%
$60,280
Closing costs
1%
$3,014
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,330
Total Expenses
$2,815
Mortgage P&I
69%
$1,600
Property Taxes
14%
$318
Home Insurance
5%
$105
HOA
0%
$0
Property Management
12%
$280
CapEx
4%
$93
Vacancy
3%
$70
Maintenance
4%
$93
Other
11%
$256