Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.87% first-year return on $84,213 initial cash invested.
-0.87%
Cash On Cash
6.44%
Cap Rate
1.03
DSCR
$2,680
Rent
-$61
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,680 income − $2,741 expenses = $61 out of pocket
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,213
Downpayment
20%
$63,060
Closing costs
1%
$3,153
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,680
Total Expenses
$2,741
Mortgage P&I
61%
$1,647
Property Taxes
3%
$71
Home Insurance
4%
$112
HOA
0%
$0
Property Management
12%
$322
CapEx
4%
$107
Vacancy
3%
$80
Maintenance
4%
$107
Other
11%
$295