Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.89% first-year return on $81,945 initial cash invested.
-1.89%
Cash On Cash
6.61%
Cap Rate
1
DSCR
$3,108
Rent
-$129
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,108 income − $3,237 expenses = $129 out of pocket
Investment Breakdown
|
Purchase Price
$305k
Downpayment
20.0%
Interest Rate
7.4%
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
$3,108
Total Expenses
$3,237
Mortgage P&I
54%
$1,682
Property Taxes
12%
$386
Home Insurance
3%
$108
HOA
0%
$5
Property Management
12%
$373
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$342