Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.56% first-year return on $83,499 initial cash invested.
-2.56%
Cash On Cash
5.95%
Cap Rate
0.97
DSCR
$3,272
Rent
-$178
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,272 income − $3,450 expenses = $178 out of pocket
Investment Breakdown
|
Purchase Price
$312k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,499
Downpayment
20%
$62,380
Closing costs
1%
$3,119
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,272
Total Expenses
$3,450
Mortgage P&I
49%
$1,594
Property Taxes
17%
$570
Home Insurance
3%
$110
HOA
2%
$63
Property Management
12%
$393
CapEx
4%
$131
Vacancy
3%
$98
Maintenance
4%
$131
Other
11%
$360