Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.06% first-year return on $83,709 initial cash invested.
-0.06%
Cash On Cash
6.53%
Cap Rate
1.08
DSCR
$3,142
Rent
-$4
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,142 income − $3,146 expenses = $4 out of pocket
Investment Breakdown
|
Purchase Price
$313k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,709
Downpayment
20%
$62,580
Closing costs
1%
$3,129
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,142
Total Expenses
$3,146
Mortgage P&I
50%
$1,582
Property Taxes
12%
$384
Home Insurance
4%
$111
HOA
0%
$0
Property Management
12%
$377
CapEx
4%
$126
Vacancy
3%
$94
Maintenance
4%
$126
Other
11%
$346