Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.74% first-year return on $82,239 initial cash invested.
-3.74%
Cash On Cash
5.77%
Cap Rate
0.91
DSCR
$2,552
Rent
-$256
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,552 income − $2,808 expenses = $256 out of pocket
Investment Breakdown
|
Purchase Price
$306k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,239
Downpayment
20%
$61,180
Closing costs
1%
$3,059
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,552
Total Expenses
$2,808
Mortgage P&I
64%
$1,624
Property Taxes
8%
$206
Home Insurance
4%
$110
HOA
0%
$0
Property Management
12%
$306
CapEx
4%
$102
Vacancy
3%
$77
Maintenance
4%
$102
Other
11%
$281