Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.3% first-year return on $84,360 initial cash invested.
-0.3%
Cash On Cash
6.43%
Cap Rate
1.06
DSCR
$3,051
Rent
-$21
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,051 income − $3,072 expenses = $21 out of pocket
Investment Breakdown
|
Purchase Price
$316k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,360
Downpayment
20%
$63,200
Closing costs
1%
$3,160
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,051
Total Expenses
$3,072
Mortgage P&I
52%
$1,593
Property Taxes
9%
$277
Home Insurance
4%
$114
HOA
2%
$50
Property Management
12%
$366
CapEx
4%
$122
Vacancy
3%
$92
Maintenance
4%
$122
Other
11%
$336