Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.69% first-year return on $83,520 initial cash invested.
-5.69%
Cash On Cash
4.82%
Cap Rate
0.8
DSCR
$2,306
Rent
-$396
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,306 income − $2,702 expenses = $396 out of pocket
Investment Breakdown
|
Purchase Price
$312k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,520
Downpayment
20%
$62,400
Closing costs
1%
$3,120
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,306
Total Expenses
$2,702
Mortgage P&I
68%
$1,557
Property Taxes
11%
$252
Home Insurance
5%
$109
HOA
0%
$0
Property Management
12%
$277
CapEx
4%
$92
Vacancy
3%
$69
Maintenance
4%
$92
Other
11%
$254