Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.35% first-year return on $81,168 initial cash invested.
-0.35%
Cash On Cash
6.48%
Cap Rate
1.07
DSCR
$3,436
Rent
-$24
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,436 income − $3,460 expenses = $24 out of pocket
Investment Breakdown
|
Purchase Price
$301k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,168
Downpayment
20%
$60,160
Closing costs
1%
$3,008
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,436
Total Expenses
$3,460
Mortgage P&I
44%
$1,511
Property Taxes
19%
$640
Home Insurance
3%
$110
HOA
1%
$32
Property Management
12%
$412
CapEx
4%
$137
Vacancy
3%
$103
Maintenance
4%
$137
Other
11%
$378