Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.76% first-year return on $81,777 initial cash invested.
-0.76%
Cash On Cash
6.39%
Cap Rate
1.03
DSCR
$2,540
Rent
-$52
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,540 income − $2,592 expenses = $52 out of pocket
Investment Breakdown
|
Purchase Price
$304k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,777
Downpayment
20%
$60,740
Closing costs
1%
$3,037
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,540
Total Expenses
$2,592
Mortgage P&I
62%
$1,567
Property Taxes
2%
$51
Home Insurance
4%
$110
HOA
0%
$0
Property Management
12%
$305
CapEx
4%
$102
Vacancy
3%
$76
Maintenance
4%
$102
Other
11%
$279