Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.37% first-year return on $83,520 initial cash invested.
-2.37%
Cash On Cash
6%
Cap Rate
0.97
DSCR
$2,796
Rent
-$165
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,796 income − $2,961 expenses = $165 out of pocket
Investment Breakdown
|
Purchase Price
$312k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,520
Downpayment
20%
$62,400
Closing costs
1%
$3,120
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,796
Total Expenses
$2,961
Mortgage P&I
58%
$1,613
Property Taxes
10%
$284
Home Insurance
4%
$112
HOA
0%
$0
Property Management
12%
$336
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$308