Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.64% first-year return on $83,331 initial cash invested.
-1.64%
Cash On Cash
6.1%
Cap Rate
1.01
DSCR
$3,308
Rent
-$114
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,308 income − $3,422 expenses = $114 out of pocket
Investment Breakdown
|
Purchase Price
$311k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,331
Downpayment
20%
$62,220
Closing costs
1%
$3,111
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,308
Total Expenses
$3,422
Mortgage P&I
47%
$1,563
Property Taxes
19%
$625
Home Insurance
3%
$110
HOA
0%
$0
Property Management
12%
$397
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$364