Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.63% first-year return on $84,024 initial cash invested.
-6.63%
Cash On Cash
4.94%
Cap Rate
0.78
DSCR
$2,308
Rent
-$464
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,308 income − $2,772 expenses = $464 out of pocket
Investment Breakdown
|
Purchase Price
$314k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,024
Downpayment
20%
$62,880
Closing costs
1%
$3,144
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,308
Total Expenses
$2,772
Mortgage P&I
72%
$1,666
Property Taxes
9%
$210
Home Insurance
5%
$112
HOA
0%
$0
Property Management
12%
$277
CapEx
4%
$92
Vacancy
3%
$69
Maintenance
4%
$92
Other
11%
$254