Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.3% first-year return on $82,344 initial cash invested.
-2.3%
Cash On Cash
6.37%
Cap Rate
0.98
DSCR
$2,973
Rent
-$158
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,973 income − $3,131 expenses = $158 out of pocket
Investment Breakdown
|
Purchase Price
$306k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,344
Downpayment
20%
$61,280
Closing costs
1%
$3,064
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,973
Total Expenses
$3,131
Mortgage P&I
56%
$1,665
Property Taxes
12%
$347
Home Insurance
4%
$108
HOA
0%
$0
Property Management
12%
$357
CapEx
4%
$119
Vacancy
3%
$89
Maintenance
4%
$119
Other
11%
$327