Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.24% first-year return on $81,735 initial cash invested.
-7.24%
Cash On Cash
4.22%
Cap Rate
0.72
DSCR
$1,852
Rent
-$493
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,852 income − $2,345 expenses = $493 out of pocket
Investment Breakdown
|
Purchase Price
$304k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,735
Downpayment
20%
$60,700
Closing costs
1%
$3,035
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,852
Total Expenses
$2,345
Mortgage P&I
80%
$1,487
Property Taxes
7%
$121
Home Insurance
6%
$107
HOA
0%
$0
Property Management
12%
$222
CapEx
4%
$74
Vacancy
3%
$56
Maintenance
4%
$74
Other
11%
$204