Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.58% first-year return on $84,192 initial cash invested.
-2.58%
Cash On Cash
6.46%
Cap Rate
0.97
DSCR
$3,280
Rent
-$181
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,280 income − $3,461 expenses = $181 out of pocket
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,192
Downpayment
20%
$63,040
Closing costs
1%
$3,152
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,280
Total Expenses
$3,461
Mortgage P&I
53%
$1,748
Property Taxes
15%
$486
Home Insurance
3%
$112
HOA
0%
$0
Property Management
12%
$394
CapEx
4%
$131
Vacancy
3%
$98
Maintenance
4%
$131
Other
11%
$361