Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.42% first-year return on $84,150 initial cash invested.
-15.42%
Cash On Cash
2.24%
Cap Rate
0.37
DSCR
$1,942
Rent
-$1,081
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,942 income − $3,023 expenses = $1,081 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
$1,942
Total Expenses
$3,023
Mortgage P&I
82%
$1,591
Property Taxes
34%
$661
Home Insurance
6%
$110
HOA
0%
$0
Property Management
12%
$233
CapEx
4%
$78
Vacancy
3%
$58
Maintenance
4%
$78
Other
11%
$214