Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.63% first-year return on $82,113 initial cash invested.
-6.63%
Cash On Cash
5.15%
Cap Rate
0.79
DSCR
$2,565
Rent
-$454
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,565 income − $3,019 expenses = $454 out of pocket
Investment Breakdown
|
Purchase Price
$305k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,113
Downpayment
20%
$61,060
Closing costs
1%
$3,053
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,565
Total Expenses
$3,019
Mortgage P&I
65%
$1,661
Property Taxes
15%
$375
Home Insurance
4%
$110
HOA
0%
$0
Property Management
12%
$308
CapEx
4%
$103
Vacancy
3%
$77
Maintenance
4%
$103
Other
11%
$282