Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.37% first-year return on $83,520 initial cash invested.
-5.37%
Cash On Cash
5.27%
Cap Rate
0.84
DSCR
$2,668
Rent
-$374
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,668 income − $3,042 expenses = $374 out of pocket
Investment Breakdown
|
Purchase Price
$312k
Downpayment
20.0%
Interest Rate
6.9%
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
$2,668
Total Expenses
$3,042
Mortgage P&I
61%
$1,637
Property Taxes
14%
$386
Home Insurance
4%
$112
HOA
0%
$0
Property Management
12%
$320
CapEx
4%
$107
Vacancy
3%
$80
Maintenance
4%
$107
Other
11%
$293