Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.96% first-year return on $83,604 initial cash invested.
-0.96%
Cash On Cash
6.57%
Cap Rate
1.04
DSCR
$3,194
Rent
-$67
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,194 income − $3,261 expenses = $67 out of pocket
Investment Breakdown
|
Purchase Price
$312k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,604
Downpayment
20%
$62,480
Closing costs
1%
$3,124
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,194
Total Expenses
$3,261
Mortgage P&I
52%
$1,649
Property Taxes
13%
$414
Home Insurance
4%
$112
HOA
0%
$0
Property Management
12%
$383
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$351