Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.83% first-year return on $84,003 initial cash invested.
-8.83%
Cash On Cash
3.88%
Cap Rate
0.65
DSCR
$1,670
Rent
-$618
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,670 income − $2,288 expenses = $618 out of pocket
Investment Breakdown
|
Purchase Price
$314k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,003
Downpayment
20%
$62,860
Closing costs
1%
$3,143
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,670
Total Expenses
$2,288
Mortgage P&I
94%
$1,567
Property Taxes
3%
$48
Home Insurance
6%
$105
HOA
0%
$0
Property Management
12%
$200
CapEx
4%
$67
Vacancy
3%
$50
Maintenance
4%
$67
Other
11%
$184