Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.13% first-year return on $81,840 initial cash invested.
-4.13%
Cash On Cash
5.62%
Cap Rate
0.89
DSCR
$2,438
Rent
-$282
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,438 income − $2,720 expenses = $282 out of pocket
Investment Breakdown
|
Purchase Price
$304k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,840
Downpayment
20%
$60,800
Closing costs
1%
$3,040
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,438
Total Expenses
$2,720
Mortgage P&I
66%
$1,608
Property Taxes
7%
$170
Home Insurance
5%
$112
HOA
0%
$0
Property Management
12%
$293
CapEx
4%
$98
Vacancy
3%
$73
Maintenance
4%
$98
Other
11%
$268