Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.82% first-year return on $83,373 initial cash invested.
-4.82%
Cash On Cash
5.22%
Cap Rate
0.85
DSCR
$2,528
Rent
-$335
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,528 income − $2,863 expenses = $335 out of pocket
Investment Breakdown
|
Purchase Price
$311k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,528
Total Expenses
$2,863
Mortgage P&I
63%
$1,589
Property Taxes
7%
$189
Home Insurance
4%
$110
HOA
5%
$116
Property Management
12%
$303
CapEx
4%
$101
Vacancy
3%
$76
Maintenance
4%
$101
Other
11%
$278