Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.82% first-year return on $82,890 initial cash invested.
-3.82%
Cash On Cash
5.41%
Cap Rate
0.9
DSCR
$2,692
Rent
-$264
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,692 income − $2,956 expenses = $264 out of pocket
Investment Breakdown
|
Purchase Price
$309k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,692
Total Expenses
$2,956
Mortgage P&I
58%
$1,550
Property Taxes
14%
$382
Home Insurance
4%
$108
HOA
0%
$0
Property Management
12%
$323
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$296