Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.69% first-year return on $82,491 initial cash invested.
-1.69%
Cash On Cash
6.01%
Cap Rate
1.01
DSCR
$3,130
Rent
-$116
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,130 income − $3,246 expenses = $116 out of pocket
Investment Breakdown
|
Purchase Price
$307k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,491
Downpayment
20%
$61,420
Closing costs
1%
$3,071
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,130
Total Expenses
$3,246
Mortgage P&I
49%
$1,528
Property Taxes
16%
$500
Home Insurance
4%
$117
HOA
1%
$37
Property Management
12%
$376
CapEx
4%
$125
Vacancy
3%
$94
Maintenance
4%
$125
Other
11%
$344