Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.17% first-year return on $82,659 initial cash invested.
-5.17%
Cash On Cash
5.23%
Cap Rate
0.84
DSCR
$2,602
Rent
-$356
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,602 income − $2,958 expenses = $356 out of pocket
Investment Breakdown
|
Purchase Price
$308k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,659
Downpayment
20%
$61,580
Closing costs
1%
$3,079
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,602
Total Expenses
$2,958
Mortgage P&I
61%
$1,594
Property Taxes
14%
$370
Home Insurance
4%
$110
HOA
0%
$0
Property Management
12%
$312
CapEx
4%
$104
Vacancy
3%
$78
Maintenance
4%
$104
Other
11%
$286