Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.5% first-year return on $81,147 initial cash invested.
-0.5%
Cash On Cash
6.27%
Cap Rate
1.05
DSCR
$2,722
Rent
-$34
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,722 income − $2,756 expenses = $34 out of pocket
Investment Breakdown
|
Purchase Price
$301k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,147
Downpayment
20%
$60,140
Closing costs
1%
$3,007
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,722
Total Expenses
$2,756
Mortgage P&I
55%
$1,495
Property Taxes
8%
$230
Home Insurance
4%
$105
HOA
0%
$0
Property Management
12%
$327
CapEx
4%
$109
Vacancy
3%
$82
Maintenance
4%
$109
Other
11%
$299