Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.79% first-year return on $82,890 initial cash invested.
-6.79%
Cash On Cash
4.8%
Cap Rate
0.77
DSCR
$2,568
Rent
-$469
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,568 income − $3,037 expenses = $469 out of pocket
Investment Breakdown
|
Purchase Price
$309k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,890
Downpayment
20%
$61,800
Closing costs
1%
$3,090
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,568
Total Expenses
$3,037
Mortgage P&I
62%
$1,602
Property Taxes
10%
$265
Home Insurance
4%
$108
HOA
7%
$189
Property Management
12%
$308
CapEx
4%
$103
Vacancy
3%
$77
Maintenance
4%
$103
Other
11%
$282