Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.5% first-year return on $81,609 initial cash invested.
-10.5%
Cash On Cash
3.63%
Cap Rate
0.59
DSCR
$2,008
Rent
-$714
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,008 income − $2,722 expenses = $714 out of pocket
Investment Breakdown
|
Purchase Price
$303k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,609
Downpayment
20%
$60,580
Closing costs
1%
$3,029
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,008
Total Expenses
$2,722
Mortgage P&I
77%
$1,551
Property Taxes
11%
$223
Home Insurance
7%
$149
HOA
6%
$117
Property Management
12%
$241
CapEx
4%
$80
Vacancy
3%
$60
Maintenance
4%
$80
Other
11%
$221