Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.67% first-year return on $84,150 initial cash invested.
-1.67%
Cash On Cash
6.14%
Cap Rate
1
DSCR
$3,102
Rent
-$117
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,102 income − $3,219 expenses = $117 out of pocket
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
6.6%
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
$3,102
Total Expenses
$3,219
Mortgage P&I
52%
$1,604
Property Taxes
15%
$451
Home Insurance
4%
$110
HOA
0%
$0
Property Management
12%
$372
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$341