Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.18% first-year return on $81,609 initial cash invested.
-2.18%
Cash On Cash
5.73%
Cap Rate
0.97
DSCR
$2,578
Rent
-$148
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,578 income − $2,726 expenses = $148 out of pocket
Investment Breakdown
|
Purchase Price
$303k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,609
Downpayment
20%
$60,580
Closing costs
1%
$3,029
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,578
Total Expenses
$2,726
Mortgage P&I
58%
$1,492
Property Taxes
10%
$253
Home Insurance
4%
$105
HOA
0%
$0
Property Management
12%
$309
CapEx
4%
$103
Vacancy
3%
$77
Maintenance
4%
$103
Other
11%
$284