Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.88% first-year return on $84,339 initial cash invested.
-3.88%
Cash On Cash
5.63%
Cap Rate
0.89
DSCR
$2,406
Rent
-$273
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,406 income − $2,679 expenses = $273 out of pocket
Investment Breakdown
|
Purchase Price
$316k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,339
Downpayment
20%
$63,180
Closing costs
1%
$3,159
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,406
Total Expenses
$2,679
Mortgage P&I
69%
$1,660
Property Taxes
4%
$87
Home Insurance
5%
$114
HOA
0%
$0
Property Management
12%
$289
CapEx
4%
$96
Vacancy
3%
$72
Maintenance
4%
$96
Other
11%
$265