Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.56% first-year return on $81,441 initial cash invested.
-0.56%
Cash On Cash
6.31%
Cap Rate
1.05
DSCR
$2,764
Rent
-$38
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,764 income − $2,802 expenses = $38 out of pocket
Investment Breakdown
|
Purchase Price
$302k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,441
Downpayment
20%
$60,420
Closing costs
1%
$3,021
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,764
Total Expenses
$2,802
Mortgage P&I
55%
$1,516
Property Taxes
9%
$235
Home Insurance
4%
$110
HOA
0%
$0
Property Management
12%
$332
CapEx
4%
$111
Vacancy
3%
$83
Maintenance
4%
$111
Other
11%
$304