Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.22% first-year return on $84,528 initial cash invested.
-3.22%
Cash On Cash
5.41%
Cap Rate
0.91
DSCR
$2,346
Rent
-$227
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,346 income − $2,573 expenses = $227 out of pocket
Investment Breakdown
|
Purchase Price
$317k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,528
Downpayment
20%
$63,360
Closing costs
1%
$3,168
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,346
Total Expenses
$2,573
Mortgage P&I
67%
$1,560
Property Taxes
4%
$105
Home Insurance
5%
$110
HOA
0%
$0
Property Management
12%
$282
CapEx
4%
$94
Vacancy
3%
$70
Maintenance
4%
$94
Other
11%
$258