Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.74% first-year return on $84,149 initial cash invested.
-3.74%
Cash On Cash
5.41%
Cap Rate
0.91
DSCR
$2,884
Rent
-$262
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,884 income − $3,146 expenses = $262 out of pocket
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,149
Downpayment
20%
$62,999
Closing costs
1%
$3,150
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,884
Total Expenses
$3,146
Mortgage P&I
54%
$1,567
Property Taxes
16%
$455
Home Insurance
4%
$110
HOA
1%
$34
Property Management
12%
$346
CapEx
4%
$115
Vacancy
3%
$87
Maintenance
4%
$115
Other
11%
$317