Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.72% first-year return on $84,633 initial cash invested.
-4.72%
Cash On Cash
5.03%
Cap Rate
0.84
DSCR
$2,204
Rent
-$333
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,204 income − $2,537 expenses = $333 out of pocket
Investment Breakdown
|
Purchase Price
$317k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,633
Downpayment
20%
$63,460
Closing costs
1%
$3,173
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,204
Total Expenses
$2,537
Mortgage P&I
71%
$1,574
Property Taxes
4%
$79
Home Insurance
6%
$136
HOA
0%
$0
Property Management
12%
$264
CapEx
4%
$88
Vacancy
3%
$66
Maintenance
4%
$88
Other
11%
$242