Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.04% first-year return on $82,155 initial cash invested.
-7.04%
Cash On Cash
4.92%
Cap Rate
0.76
DSCR
$2,142
Rent
-$482
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,142 income − $2,624 expenses = $482 out of pocket
Investment Breakdown
|
Purchase Price
$306k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,155
Downpayment
20%
$61,100
Closing costs
1%
$3,055
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,142
Total Expenses
$2,624
Mortgage P&I
77%
$1,649
Property Taxes
4%
$77
Home Insurance
5%
$108
HOA
3%
$61
Property Management
12%
$257
CapEx
4%
$86
Vacancy
3%
$64
Maintenance
4%
$86
Other
11%
$236