Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.16% first-year return on $84,990 initial cash invested.
-9.16%
Cash On Cash
4.23%
Cap Rate
0.68
DSCR
$2,934
Rent
-$649
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,934 income − $3,583 expenses = $649 out of pocket
Investment Breakdown
|
Purchase Price
$319k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,990
Downpayment
20%
$63,800
Closing costs
1%
$3,190
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,934
Total Expenses
$3,583
Mortgage P&I
56%
$1,657
Property Taxes
11%
$335
Home Insurance
4%
$116
HOA
16%
$478
Property Management
12%
$352
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$323