Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.55% first-year return on $83,289 initial cash invested.
-0.55%
Cash On Cash
6.39%
Cap Rate
1.06
DSCR
$3,285
Rent
-$38
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,285 income − $3,323 expenses = $38 out of pocket
Investment Breakdown
|
Purchase Price
$311k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,289
Downpayment
20%
$62,180
Closing costs
1%
$3,109
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,285
Total Expenses
$3,323
Mortgage P&I
48%
$1,563
Property Taxes
16%
$530
Home Insurance
3%
$114
HOA
0%
$0
Property Management
12%
$394
CapEx
4%
$131
Vacancy
3%
$99
Maintenance
4%
$131
Other
11%
$361