Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.56% first-year return on $84,402 initial cash invested.
-5.56%
Cash On Cash
5.62%
Cap Rate
0.84
DSCR
$2,612
Rent
-$391
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,612 income − $3,003 expenses = $391 out of pocket
Investment Breakdown
|
Purchase Price
$316k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,402
Downpayment
20%
$63,240
Closing costs
1%
$3,162
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,612
Total Expenses
$3,003
Mortgage P&I
68%
$1,767
Property Taxes
4%
$103
Home Insurance
4%
$114
HOA
5%
$133
Property Management
12%
$313
CapEx
4%
$104
Vacancy
3%
$78
Maintenance
4%
$104
Other
11%
$287