Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.15% first-year return on $81,756 initial cash invested.
-0.15%
Cash On Cash
6.38%
Cap Rate
1.07
DSCR
$2,962
Rent
-$10
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,962 income − $2,972 expenses = $10 out of pocket
Investment Breakdown
|
Purchase Price
$304k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,756
Downpayment
20%
$60,720
Closing costs
1%
$3,036
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,962
Total Expenses
$2,972
Mortgage P&I
51%
$1,505
Property Taxes
12%
$361
Home Insurance
3%
$100
HOA
0%
$0
Property Management
12%
$355
CapEx
4%
$118
Vacancy
3%
$89
Maintenance
4%
$118
Other
11%
$326