Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.97% first-year return on $84,969 initial cash invested.
-0.97%
Cash On Cash
6.26%
Cap Rate
1.03
DSCR
$3,034
Rent
-$69
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,034 income − $3,103 expenses = $69 out of pocket
Investment Breakdown
|
Purchase Price
$319k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,969
Downpayment
20%
$63,780
Closing costs
1%
$3,189
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,034
Total Expenses
$3,103
Mortgage P&I
53%
$1,611
Property Taxes
11%
$344
Home Insurance
4%
$117
HOA
0%
$0
Property Management
12%
$364
CapEx
4%
$121
Vacancy
3%
$91
Maintenance
4%
$121
Other
11%
$334