Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.67% first-year return on $82,554 initial cash invested.
-0.67%
Cash On Cash
6.61%
Cap Rate
1.05
DSCR
$3,026
Rent
-$46
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,026 income − $3,072 expenses = $46 out of pocket
Investment Breakdown
|
Purchase Price
$307k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,554
Downpayment
20%
$61,480
Closing costs
1%
$3,074
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,026
Total Expenses
$3,072
Mortgage P&I
54%
$1,619
Property Taxes
10%
$300
Home Insurance
4%
$110
HOA
0%
$14
Property Management
12%
$363
CapEx
4%
$121
Vacancy
3%
$91
Maintenance
4%
$121
Other
11%
$333