Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.98% first-year return on $82,365 initial cash invested.
-1.98%
Cash On Cash
6.12%
Cap Rate
0.98
DSCR
$2,744
Rent
-$136
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,744 income − $2,880 expenses = $136 out of pocket
Investment Breakdown
|
Purchase Price
$307k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,365
Downpayment
20%
$61,300
Closing costs
1%
$3,065
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,744
Total Expenses
$2,880
Mortgage P&I
58%
$1,589
Property Taxes
9%
$250
Home Insurance
4%
$108
HOA
0%
$0
Property Management
12%
$329
CapEx
4%
$110
Vacancy
3%
$82
Maintenance
4%
$110
Other
11%
$302