Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.2% first-year return on $84,927 initial cash invested.
-2.2%
Cash On Cash
6.52%
Cap Rate
0.98
DSCR
$2,818
Rent
-$156
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,818 income − $2,974 expenses = $156 out of pocket
Investment Breakdown
|
Purchase Price
$319k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,927
Downpayment
20%
$63,740
Closing costs
1%
$3,187
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,818
Total Expenses
$2,974
Mortgage P&I
63%
$1,775
Property Taxes
5%
$128
Home Insurance
4%
$112
HOA
0%
$0
Property Management
12%
$338
CapEx
4%
$113
Vacancy
3%
$85
Maintenance
4%
$113
Other
11%
$310