Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.01% first-year return on $84,150 initial cash invested.
-2.01%
Cash On Cash
5.73%
Cap Rate
0.97
DSCR
$2,517
Rent
-$141
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,517 income − $2,658 expenses = $141 out of pocket
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,150
Downpayment
20%
$63,000
Closing costs
1%
$3,150
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,517
Total Expenses
$2,658
Mortgage P&I
61%
$1,543
Property Taxes
6%
$148
Home Insurance
4%
$110
HOA
0%
$0
Property Management
12%
$302
CapEx
4%
$101
Vacancy
3%
$76
Maintenance
4%
$101
Other
11%
$277