Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.65% first-year return on $84,570 initial cash invested.
-3.65%
Cash On Cash
5.58%
Cap Rate
0.92
DSCR
$3,333
Rent
-$257
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,333 income − $3,590 expenses = $257 out of pocket
Investment Breakdown
|
Purchase Price
$317k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,570
Downpayment
20%
$63,400
Closing costs
1%
$3,170
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,333
Total Expenses
$3,590
Mortgage P&I
48%
$1,599
Property Taxes
21%
$714
Home Insurance
3%
$111
HOA
1%
$33
Property Management
12%
$400
CapEx
4%
$133
Vacancy
3%
$100
Maintenance
4%
$133
Other
11%
$367