Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.6% first-year return on $82,050 initial cash invested.
-14.6%
Cash On Cash
2.24%
Cap Rate
0.37
DSCR
$1,218
Rent
-$998
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,218 income − $2,216 expenses = $998 out of pocket
Investment Breakdown
|
Purchase Price
$305k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,050
Downpayment
20%
$61,000
Closing costs
1%
$3,050
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,218
Total Expenses
$2,216
Mortgage P&I
125%
$1,518
Property Taxes
11%
$134
Home Insurance
9%
$107
HOA
3%
$42
Property Management
12%
$146
CapEx
4%
$49
Vacancy
3%
$37
Maintenance
4%
$49
Other
11%
$134