Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.61% first-year return on $81,819 initial cash invested.
-4.61%
Cash On Cash
5.84%
Cap Rate
0.88
DSCR
$2,684
Rent
-$314
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,684 income − $2,998 expenses = $314 out of pocket
Investment Breakdown
|
Purchase Price
$304k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,819
Downpayment
20%
$60,780
Closing costs
1%
$3,039
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,684
Total Expenses
$2,998
Mortgage P&I
63%
$1,687
Property Taxes
10%
$280
Home Insurance
4%
$119
HOA
0%
$0
Property Management
12%
$322
CapEx
4%
$107
Vacancy
3%
$81
Maintenance
4%
$107
Other
11%
$295