Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.33% first-year return on $82,134 initial cash invested.
-7.33%
Cash On Cash
5.01%
Cap Rate
0.76
DSCR
$2,570
Rent
-$502
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,570 income − $3,072 expenses = $502 out of pocket
Investment Breakdown
|
Purchase Price
$305k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,134
Downpayment
20%
$61,080
Closing costs
1%
$3,054
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,570
Total Expenses
$3,072
Mortgage P&I
65%
$1,674
Property Taxes
16%
$416
Home Insurance
4%
$108
HOA
0%
$0
Property Management
12%
$308
CapEx
4%
$103
Vacancy
3%
$77
Maintenance
4%
$103
Other
11%
$283