Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.18% first-year return on $83,772 initial cash invested.
-3.18%
Cash On Cash
5.56%
Cap Rate
0.93
DSCR
$2,661
Rent
-$222
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,661 income − $2,883 expenses = $222 out of pocket
Investment Breakdown
|
Purchase Price
$313k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,772
Downpayment
20%
$62,640
Closing costs
1%
$3,132
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,661
Total Expenses
$2,883
Mortgage P&I
59%
$1,568
Property Taxes
11%
$294
Home Insurance
4%
$117
HOA
0%
$0
Property Management
12%
$319
CapEx
4%
$106
Vacancy
3%
$80
Maintenance
4%
$106
Other
11%
$293