Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.87% first-year return on $84,822 initial cash invested.
-12.87%
Cash On Cash
3.18%
Cap Rate
0.5
DSCR
$1,608
Rent
-$910
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,608 income − $2,518 expenses = $910 out of pocket
Investment Breakdown
|
Purchase Price
$318k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,822
Downpayment
20%
$63,640
Closing costs
1%
$3,182
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,608
Total Expenses
$2,518
Mortgage P&I
105%
$1,688
Property Taxes
11%
$172
Home Insurance
7%
$112
HOA
0%
$0
Property Management
12%
$193
CapEx
4%
$64
Vacancy
3%
$48
Maintenance
4%
$64
Other
11%
$177