Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.6% first-year return on $84,150 initial cash invested.
-8.6%
Cash On Cash
4.23%
Cap Rate
0.68
DSCR
$1,947
Rent
-$603
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,947 income − $2,550 expenses = $603 out of pocket
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
6.8%
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
$1,947
Total Expenses
$2,550
Mortgage P&I
84%
$1,636
Property Taxes
7%
$142
Home Insurance
6%
$110
HOA
0%
$0
Property Management
12%
$234
CapEx
4%
$78
Vacancy
3%
$58
Maintenance
4%
$78
Other
11%
$214