Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.64% first-year return on $84,150 initial cash invested.
-3.64%
Cash On Cash
5.51%
Cap Rate
0.9
DSCR
$2,528
Rent
-$255
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,528 income − $2,783 expenses = $255 out of pocket
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,150
Downpayment
20%
$63,000
Closing costs
1%
$3,150
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,528
Total Expenses
$2,783
Mortgage P&I
63%
$1,601
Property Taxes
8%
$213
Home Insurance
4%
$110
HOA
0%
$0
Property Management
12%
$303
CapEx
4%
$101
Vacancy
3%
$76
Maintenance
4%
$101
Other
11%
$278