Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.83% first-year return on $84,129 initial cash invested.
-9.83%
Cash On Cash
4.34%
Cap Rate
0.66
DSCR
$2,349
Rent
-$689
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,349 income − $3,038 expenses = $689 out of pocket
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,129
Downpayment
20%
$62,980
Closing costs
1%
$3,149
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,349
Total Expenses
$3,038
Mortgage P&I
74%
$1,733
Property Taxes
17%
$397
Home Insurance
5%
$110
HOA
0%
$0
Property Management
12%
$282
CapEx
4%
$94
Vacancy
3%
$70
Maintenance
4%
$94
Other
11%
$258