Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.42% first-year return on $83,938 initial cash invested.
-1.42%
Cash On Cash
6.39%
Cap Rate
1.02
DSCR
$3,315
Rent
-$99
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,315 income − $3,414 expenses = $99 out of pocket
Investment Breakdown
|
Purchase Price
$314k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,938
Downpayment
20%
$62,798
Closing costs
1%
$3,140
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,315
Total Expenses
$3,414
Mortgage P&I
49%
$1,639
Property Taxes
14%
$458
Home Insurance
3%
$110
HOA
2%
$79
Property Management
12%
$398
CapEx
4%
$133
Vacancy
3%
$99
Maintenance
4%
$133
Other
11%
$365