Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.95% first-year return on $82,890 initial cash invested.
-4.95%
Cash On Cash
5.8%
Cap Rate
0.86
DSCR
$2,708
Rent
-$342
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,708 income − $3,050 expenses = $342 out of pocket
Investment Breakdown
|
Purchase Price
$309k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,890
Downpayment
20%
$61,800
Closing costs
1%
$3,090
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,708
Total Expenses
$3,050
Mortgage P&I
64%
$1,728
Property Taxes
11%
$302
Home Insurance
4%
$100
HOA
0%
$0
Property Management
12%
$325
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$298