Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.36% first-year return on $82,953 initial cash invested.
-3.36%
Cash On Cash
5.85%
Cap Rate
0.92
DSCR
$2,576
Rent
-$232
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,576 income − $2,808 expenses = $232 out of pocket
Investment Breakdown
|
Purchase Price
$309k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,953
Downpayment
20%
$61,860
Closing costs
1%
$3,093
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,576
Total Expenses
$2,808
Mortgage P&I
64%
$1,636
Property Taxes
7%
$185
Home Insurance
4%
$112
HOA
0%
$0
Property Management
12%
$309
CapEx
4%
$103
Vacancy
3%
$77
Maintenance
4%
$103
Other
11%
$283