Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.73% first-year return on $82,344 initial cash invested.
-1.73%
Cash On Cash
6.11%
Cap Rate
0.99
DSCR
$2,520
Rent
-$119
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,520 income − $2,639 expenses = $119 out of pocket
Investment Breakdown
|
Purchase Price
$306k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,344
Downpayment
20%
$61,280
Closing costs
1%
$3,064
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,520
Total Expenses
$2,639
Mortgage P&I
63%
$1,577
Property Taxes
2%
$47
Home Insurance
6%
$158
HOA
0%
$0
Property Management
12%
$302
CapEx
4%
$101
Vacancy
3%
$76
Maintenance
4%
$101
Other
11%
$277