Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.68% first-year return on $84,633 initial cash invested.
-2.68%
Cash On Cash
6.21%
Cap Rate
0.96
DSCR
$2,943
Rent
-$189
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,943 income − $3,132 expenses = $189 out of pocket
Investment Breakdown
|
Purchase Price
$317k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,633
Downpayment
20%
$63,460
Closing costs
1%
$3,173
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,943
Total Expenses
$3,132
Mortgage P&I
58%
$1,712
Property Taxes
10%
$305
Home Insurance
4%
$114
HOA
0%
$0
Property Management
12%
$353
CapEx
4%
$118
Vacancy
3%
$88
Maintenance
4%
$118
Other
11%
$324