Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.49% first-year return on $82,911 initial cash invested.
-5.49%
Cash On Cash
5.52%
Cap Rate
0.84
DSCR
$2,704
Rent
-$379
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,704 income − $3,083 expenses = $379 out of pocket
Investment Breakdown
|
Purchase Price
$309k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,911
Downpayment
20%
$61,820
Closing costs
1%
$3,091
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,704
Total Expenses
$3,083
Mortgage P&I
63%
$1,693
Property Taxes
13%
$362
Home Insurance
4%
$110
HOA
0%
$0
Property Management
12%
$324
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$297