Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.41% first-year return on $82,701 initial cash invested.
-2.41%
Cash On Cash
6.17%
Cap Rate
0.96
DSCR
$2,670
Rent
-$166
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,670 income − $2,836 expenses = $166 out of pocket
Investment Breakdown
|
Purchase Price
$308k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,701
Downpayment
20%
$61,620
Closing costs
1%
$3,081
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,670
Total Expenses
$2,836
Mortgage P&I
62%
$1,642
Property Taxes
7%
$176
Home Insurance
4%
$110
HOA
0%
$0
Property Management
12%
$320
CapEx
4%
$107
Vacancy
3%
$80
Maintenance
4%
$107
Other
11%
$294