Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.55% first-year return on $82,533 initial cash invested.
-0.55%
Cash On Cash
6.68%
Cap Rate
1.06
DSCR
$3,258
Rent
-$38
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,258 income − $3,296 expenses = $38 out of pocket
Investment Breakdown
|
Purchase Price
$307k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,533
Downpayment
20%
$61,460
Closing costs
1%
$3,073
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,258
Total Expenses
$3,296
Mortgage P&I
50%
$1,619
Property Taxes
11%
$361
Home Insurance
3%
$109
HOA
3%
$100
Property Management
12%
$391
CapEx
4%
$130
Vacancy
3%
$98
Maintenance
4%
$130
Other
11%
$358