Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.41% first-year return on $81,777 initial cash invested.
-1.41%
Cash On Cash
6.18%
Cap Rate
1.02
DSCR
$3,320
Rent
-$96
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,320 income − $3,416 expenses = $96 out of pocket
Investment Breakdown
|
Purchase Price
$304k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,777
Downpayment
20%
$60,740
Closing costs
1%
$3,037
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,320
Total Expenses
$3,416
Mortgage P&I
46%
$1,528
Property Taxes
11%
$361
Home Insurance
3%
$116
HOA
8%
$282
Property Management
12%
$398
CapEx
4%
$133
Vacancy
3%
$100
Maintenance
4%
$133
Other
11%
$365