Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.52% first-year return on $84,528 initial cash invested.
-1.52%
Cash On Cash
6.47%
Cap Rate
1.01
DSCR
$3,058
Rent
-$107
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,058 income − $3,165 expenses = $107 out of pocket
Investment Breakdown
|
Purchase Price
$317k
Downpayment
20.0%
Interest Rate
7.0%
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
$3,058
Total Expenses
$3,165
Mortgage P&I
55%
$1,693
Property Taxes
9%
$279
Home Insurance
4%
$112
HOA
1%
$42
Property Management
12%
$367
CapEx
4%
$122
Vacancy
3%
$92
Maintenance
4%
$122
Other
11%
$336