Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.08% first-year return on $82,344 initial cash invested.
-2.08%
Cash On Cash
5.95%
Cap Rate
0.97
DSCR
$2,550
Rent
-$143
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,550 income − $2,693 expenses = $143 out of pocket
Investment Breakdown
|
Purchase Price
$306k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,550
Total Expenses
$2,693
Mortgage P&I
61%
$1,560
Property Taxes
6%
$157
Home Insurance
4%
$110
HOA
0%
$0
Property Management
12%
$306
CapEx
4%
$102
Vacancy
3%
$76
Maintenance
4%
$102
Other
11%
$280