Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.27% first-year return on $83,373 initial cash invested.
-2.27%
Cash On Cash
6.18%
Cap Rate
0.97
DSCR
$2,726
Rent
-$158
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,726 income − $2,884 expenses = $158 out of pocket
Investment Breakdown
|
Purchase Price
$311k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,373
Downpayment
20%
$62,260
Closing costs
1%
$3,113
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,726
Total Expenses
$2,884
Mortgage P&I
61%
$1,651
Property Taxes
6%
$173
Home Insurance
4%
$110
HOA
1%
$23
Property Management
12%
$327
CapEx
4%
$109
Vacancy
3%
$82
Maintenance
4%
$109
Other
11%
$300