Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.4% first-year return on $82,512 initial cash invested.
-7.4%
Cash On Cash
5.18%
Cap Rate
0.76
DSCR
$2,282
Rent
-$509
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,282 income − $2,791 expenses = $509 out of pocket
Investment Breakdown
|
Purchase Price
$307k
Downpayment
20.0%
Interest Rate
7.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,512
Downpayment
20%
$61,440
Closing costs
1%
$3,072
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,282
Total Expenses
$2,791
Mortgage P&I
76%
$1,745
Property Taxes
6%
$131
Home Insurance
6%
$140
HOA
0%
$0
Property Management
12%
$274
CapEx
4%
$91
Vacancy
3%
$68
Maintenance
4%
$91
Other
11%
$251