Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.04% first-year return on $84,990 initial cash invested.
-4.04%
Cash On Cash
5.87%
Cap Rate
0.89
DSCR
$2,532
Rent
-$286
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,532 income − $2,818 expenses = $286 out of pocket
Investment Breakdown
|
Purchase Price
$319k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,990
Downpayment
20%
$63,800
Closing costs
1%
$3,190
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,532
Total Expenses
$2,818
Mortgage P&I
69%
$1,745
Property Taxes
4%
$100
Home Insurance
4%
$112
HOA
0%
$0
Property Management
12%
$304
CapEx
4%
$101
Vacancy
3%
$76
Maintenance
4%
$101
Other
11%
$279