Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.56% first-year return on $81,546 initial cash invested.
-6.56%
Cash On Cash
4.43%
Cap Rate
0.75
DSCR
$1,862
Rent
-$446
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,862 income − $2,308 expenses = $446 out of pocket
Investment Breakdown
|
Purchase Price
$303k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,546
Downpayment
20%
$60,520
Closing costs
1%
$3,026
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,862
Total Expenses
$2,308
Mortgage P&I
80%
$1,490
Property Taxes
4%
$78
Home Insurance
6%
$108
HOA
0%
$0
Property Management
12%
$223
CapEx
4%
$74
Vacancy
3%
$56
Maintenance
4%
$74
Other
11%
$205