Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.53% first-year return on $84,045 initial cash invested.
-0.53%
Cash On Cash
6.5%
Cap Rate
1.04
DSCR
$2,709
Rent
-$37
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,709 income − $2,746 expenses = $37 out of pocket
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,045
Downpayment
20%
$62,900
Closing costs
1%
$3,145
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,709
Total Expenses
$2,746
Mortgage P&I
60%
$1,632
Property Taxes
3%
$80
Home Insurance
4%
$114
HOA
0%
$0
Property Management
12%
$325
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$298