Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.49% first-year return on $81,420 initial cash invested.
-3.49%
Cash On Cash
6.11%
Cap Rate
0.92
DSCR
$2,733
Rent
-$237
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,733 income − $2,970 expenses = $237 out of pocket
Investment Breakdown
|
Purchase Price
$302k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,420
Downpayment
20%
$60,400
Closing costs
1%
$3,020
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,733
Total Expenses
$2,970
Mortgage P&I
61%
$1,666
Property Taxes
10%
$269
Home Insurance
4%
$106
HOA
0%
$0
Property Management
12%
$328
CapEx
4%
$109
Vacancy
3%
$82
Maintenance
4%
$109
Other
11%
$301