Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.6% first-year return on $84,108 initial cash invested.
-1.6%
Cash On Cash
6.18%
Cap Rate
0.99
DSCR
$2,532
Rent
-$112
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,532 income − $2,644 expenses = $112 out of pocket
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,108
Downpayment
20%
$62,960
Closing costs
1%
$3,148
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,532
Total Expenses
$2,644
Mortgage P&I
64%
$1,633
Property Taxes
1%
$36
Home Insurance
5%
$114
HOA
0%
$0
Property Management
12%
$304
CapEx
4%
$101
Vacancy
3%
$76
Maintenance
4%
$101
Other
11%
$279