Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.13% first-year return on $82,218 initial cash invested.
-4.13%
Cash On Cash
5.68%
Cap Rate
0.9
DSCR
$3,044
Rent
-$283
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,044 income − $3,327 expenses = $283 out of pocket
Investment Breakdown
|
Purchase Price
$306k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,218
Downpayment
20%
$61,160
Closing costs
1%
$3,058
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,044
Total Expenses
$3,327
Mortgage P&I
53%
$1,609
Property Taxes
19%
$576
Home Insurance
4%
$107
HOA
0%
$0
Property Management
12%
$365
CapEx
4%
$122
Vacancy
3%
$91
Maintenance
4%
$122
Other
11%
$335