Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.56% first-year return on $84,003 initial cash invested.
-13.56%
Cash On Cash
2.78%
Cap Rate
0.46
DSCR
$2,208
Rent
-$949
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,208 income − $3,157 expenses = $949 out of pocket
Investment Breakdown
|
Purchase Price
$314k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,003
Downpayment
20%
$62,860
Closing costs
1%
$3,143
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,208
Total Expenses
$3,157
Mortgage P&I
72%
$1,589
Property Taxes
28%
$617
Home Insurance
9%
$201
HOA
0%
$0
Property Management
12%
$265
CapEx
4%
$88
Vacancy
3%
$66
Maintenance
4%
$88
Other
11%
$243