Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.64% first-year return on $81,945 initial cash invested.
-2.64%
Cash On Cash
6.27%
Cap Rate
0.97
DSCR
$3,234
Rent
-$180
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,234 income − $3,414 expenses = $180 out of pocket
Investment Breakdown
|
Purchase Price
$305k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,945
Downpayment
20%
$60,900
Closing costs
1%
$3,045
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,234
Total Expenses
$3,414
Mortgage P&I
51%
$1,643
Property Taxes
18%
$567
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$388
CapEx
4%
$129
Vacancy
3%
$97
Maintenance
4%
$129
Other
11%
$356