Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.3% first-year return on $82,890 initial cash invested.
-1.3%
Cash On Cash
6.72%
Cap Rate
1.01
DSCR
$2,830
Rent
-$90
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,830 income − $2,920 expenses = $90 out of pocket
Investment Breakdown
|
Purchase Price
$309k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,890
Downpayment
20%
$61,800
Closing costs
1%
$3,090
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,830
Total Expenses
$2,920
Mortgage P&I
60%
$1,707
Property Taxes
5%
$143
Home Insurance
4%
$108
HOA
0%
$0
Property Management
12%
$340
CapEx
4%
$113
Vacancy
3%
$85
Maintenance
4%
$113
Other
11%
$311