Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.41% first-year return on $81,231 initial cash invested.
-0.41%
Cash On Cash
6.23%
Cap Rate
1.05
DSCR
$2,572
Rent
-$28
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,572 income − $2,600 expenses = $28 out of pocket
Investment Breakdown
|
Purchase Price
$301k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,231
Downpayment
20%
$60,220
Closing costs
1%
$3,011
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,572
Total Expenses
$2,600
Mortgage P&I
58%
$1,489
Property Taxes
5%
$129
Home Insurance
4%
$107
HOA
0%
$0
Property Management
12%
$309
CapEx
4%
$103
Vacancy
3%
$77
Maintenance
4%
$103
Other
11%
$283