Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.91% first-year return on $84,927 initial cash invested.
-5.91%
Cash On Cash
4.91%
Cap Rate
0.81
DSCR
$2,739
Rent
-$418
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,739 income − $3,157 expenses = $418 out of pocket
Investment Breakdown
|
Purchase Price
$319k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,927
Downpayment
20%
$63,740
Closing costs
1%
$3,187
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,739
Total Expenses
$3,157
Mortgage P&I
59%
$1,612
Property Taxes
18%
$499
Home Insurance
4%
$114
HOA
0%
$0
Property Management
12%
$329
CapEx
4%
$110
Vacancy
3%
$82
Maintenance
4%
$110
Other
11%
$301