Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.92% first-year return on $82,470 initial cash invested.
-0.92%
Cash On Cash
6.15%
Cap Rate
1.03
DSCR
$2,576
Rent
-$63
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,576 income − $2,639 expenses = $63 out of pocket
Investment Breakdown
|
Purchase Price
$307k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,470
Downpayment
20%
$61,400
Closing costs
1%
$3,070
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,576
Total Expenses
$2,639
Mortgage P&I
60%
$1,534
Property Taxes
5%
$122
Home Insurance
4%
$108
HOA
0%
$0
Property Management
12%
$309
CapEx
4%
$103
Vacancy
3%
$77
Maintenance
4%
$103
Other
11%
$283