Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.1% first-year return on $81,861 initial cash invested.
-5.1%
Cash On Cash
5.22%
Cap Rate
0.85
DSCR
$2,788
Rent
-$348
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,788 income − $3,136 expenses = $348 out of pocket
Investment Breakdown
|
Purchase Price
$304k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,861
Downpayment
20%
$60,820
Closing costs
1%
$3,041
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,788
Total Expenses
$3,136
Mortgage P&I
56%
$1,559
Property Taxes
19%
$519
Home Insurance
4%
$108
HOA
0%
$0
Property Management
12%
$335
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$307