Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.26% first-year return on $81,882 initial cash invested.
-9.26%
Cash On Cash
4.47%
Cap Rate
0.69
DSCR
$2,970
Rent
-$632
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,970 income − $3,602 expenses = $632 out of pocket
Investment Breakdown
|
Purchase Price
$304k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,882
Downpayment
20%
$60,840
Closing costs
1%
$3,042
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,970
Total Expenses
$3,602
Mortgage P&I
55%
$1,646
Property Taxes
28%
$841
Home Insurance
4%
$105
HOA
0%
$0
Property Management
12%
$356
CapEx
4%
$119
Vacancy
3%
$89
Maintenance
4%
$119
Other
11%
$327