Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.13% first-year return on $82,678 initial cash invested.
-0.13%
Cash On Cash
6.37%
Cap Rate
1.06
DSCR
$2,660
Rent
-$9
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,660 income − $2,669 expenses = $9 out of pocket
Investment Breakdown
|
Purchase Price
$308k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,678
Downpayment
20%
$61,598
Closing costs
1%
$3,080
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,660
Total Expenses
$2,669
Mortgage P&I
58%
$1,539
Property Taxes
4%
$118
Home Insurance
4%
$108
HOA
0%
$0
Property Management
12%
$319
CapEx
4%
$106
Vacancy
3%
$80
Maintenance
4%
$106
Other
11%
$293