Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.55% first-year return on $82,407 initial cash invested.
-0.55%
Cash On Cash
6.47%
Cap Rate
1.08
DSCR
$3,962
Rent
-$38
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,962 income − $4,000 expenses = $38 out of pocket
Investment Breakdown
|
Purchase Price
$307k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,407
Downpayment
20%
$61,340
Closing costs
1%
$3,067
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,962
Total Expenses
$4,000
Mortgage P&I
39%
$1,534
Property Taxes
26%
$1,012
Home Insurance
3%
$108
HOA
0%
$0
Property Management
12%
$475
CapEx
4%
$158
Vacancy
3%
$119
Maintenance
4%
$158
Other
11%
$436