Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.47% first-year return on $84,465 initial cash invested.
-2.47%
Cash On Cash
6.03%
Cap Rate
0.98
DSCR
$3,488
Rent
-$174
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,488 income − $3,662 expenses = $174 out of pocket
Investment Breakdown
|
Purchase Price
$317k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,465
Downpayment
20%
$63,300
Closing costs
1%
$3,165
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,488
Total Expenses
$3,662
Mortgage P&I
47%
$1,625
Property Taxes
21%
$728
Home Insurance
3%
$112
HOA
0%
$9
Property Management
12%
$419
CapEx
4%
$140
Vacancy
3%
$105
Maintenance
4%
$140
Other
11%
$384