Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.79% first-year return on $85,011 initial cash invested.
-6.79%
Cash On Cash
5.26%
Cap Rate
0.78
DSCR
$2,360
Rent
-$481
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,360 income − $2,841 expenses = $481 out of pocket
Investment Breakdown
|
Purchase Price
$319k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,011
Downpayment
20%
$63,820
Closing costs
1%
$3,191
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,360
Total Expenses
$2,841
Mortgage P&I
76%
$1,785
Property Taxes
6%
$140
Home Insurance
5%
$114
HOA
0%
$0
Property Management
12%
$283
CapEx
4%
$94
Vacancy
3%
$71
Maintenance
4%
$94
Other
11%
$260