Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.55% first-year return on $82,449 initial cash invested.
-3.55%
Cash On Cash
5.35%
Cap Rate
0.91
DSCR
$2,722
Rent
-$244
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,722 income − $2,966 expenses = $244 out of pocket
Investment Breakdown
|
Purchase Price
$307k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,449
Downpayment
20%
$61,380
Closing costs
1%
$3,069
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,722
Total Expenses
$2,966
Mortgage P&I
55%
$1,504
Property Taxes
15%
$414
Home Insurance
4%
$122
HOA
0%
$0
Property Management
12%
$327
CapEx
4%
$109
Vacancy
3%
$82
Maintenance
4%
$109
Other
11%
$299