Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.11% first-year return on $81,756 initial cash invested.
-3.11%
Cash On Cash
5.68%
Cap Rate
0.94
DSCR
$2,922
Rent
-$212
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,922 income − $3,134 expenses = $212 out of pocket
Investment Breakdown
|
Purchase Price
$304k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,756
Downpayment
20%
$60,720
Closing costs
1%
$3,036
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,922
Total Expenses
$3,134
Mortgage P&I
52%
$1,532
Property Taxes
16%
$468
Home Insurance
5%
$140
HOA
0%
$0
Property Management
12%
$351
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$321