Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.14% first-year return on $84,150 initial cash invested.
-8.14%
Cash On Cash
4.07%
Cap Rate
0.68
DSCR
$1,791
Rent
-$571
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,791 income − $2,362 expenses = $571 out of pocket
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,150
Downpayment
20%
$63,000
Closing costs
1%
$3,150
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,791
Total Expenses
$2,362
Mortgage P&I
87%
$1,567
Property Taxes
4%
$75
Home Insurance
6%
$110
HOA
0%
$0
Property Management
12%
$215
CapEx
4%
$72
Vacancy
3%
$54
Maintenance
4%
$72
Other
11%
$197