Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.32% first-year return on $83,730 initial cash invested.
-0.32%
Cash On Cash
6.64%
Cap Rate
1.07
DSCR
$3,453
Rent
-$22
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,453 income − $3,475 expenses = $22 out of pocket
Investment Breakdown
|
Purchase Price
$313k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,730
Downpayment
20%
$62,600
Closing costs
1%
$3,130
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,453
Total Expenses
$3,475
Mortgage P&I
47%
$1,617
Property Taxes
17%
$576
Home Insurance
3%
$108
HOA
0%
$0
Property Management
12%
$414
CapEx
4%
$138
Vacancy
3%
$104
Maintenance
4%
$138
Other
11%
$380