Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.22% first-year return on $82,260 initial cash invested.
-5.22%
Cash On Cash
5.44%
Cap Rate
0.85
DSCR
$2,956
Rent
-$358
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,956 income − $3,314 expenses = $358 out of pocket
Investment Breakdown
|
Purchase Price
$306k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,260
Downpayment
20%
$61,200
Closing costs
1%
$3,060
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,956
Total Expenses
$3,314
Mortgage P&I
55%
$1,627
Property Taxes
19%
$574
Home Insurance
4%
$108
HOA
0%
$0
Property Management
12%
$355
CapEx
4%
$118
Vacancy
3%
$89
Maintenance
4%
$118
Other
11%
$325