Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.24% first-year return on $84,150 initial cash invested.
-1.24%
Cash On Cash
6.92%
Cap Rate
1.02
DSCR
$3,279
Rent
-$87
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,279 income − $3,366 expenses = $87 out of pocket
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
7.6%
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
$3,279
Total Expenses
$3,366
Mortgage P&I
54%
$1,773
Property Taxes
11%
$369
Home Insurance
3%
$110
HOA
0%
$0
Property Management
12%
$393
CapEx
4%
$131
Vacancy
3%
$98
Maintenance
4%
$131
Other
11%
$361