Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.82% first-year return on $84,150 initial cash invested.
-3.82%
Cash On Cash
6.26%
Cap Rate
0.92
DSCR
$2,910
Rent
-$268
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,910 income − $3,178 expenses = $268 out of pocket
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
7.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,150
Downpayment
20%
$63,000
Closing costs
1%
$3,150
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,910
Total Expenses
$3,178
Mortgage P&I
62%
$1,795
Property Taxes
10%
$285
Home Insurance
4%
$110
HOA
0%
$0
Property Management
12%
$349
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$320