Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.07% first-year return on $83,856 initial cash invested.
-2.07%
Cash On Cash
5.74%
Cap Rate
0.98
DSCR
$2,746
Rent
-$145
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,746 income − $2,891 expenses = $145 out of pocket
Investment Breakdown
|
Purchase Price
$314k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,856
Downpayment
20%
$62,720
Closing costs
1%
$3,136
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,746
Total Expenses
$2,891
Mortgage P&I
56%
$1,534
Property Taxes
11%
$309
Home Insurance
4%
$114
HOA
0%
$0
Property Management
12%
$330
CapEx
4%
$110
Vacancy
3%
$82
Maintenance
4%
$110
Other
11%
$302