Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.87% first-year return on $84,129 initial cash invested.
-0.87%
Cash On Cash
6.09%
Cap Rate
1.03
DSCR
$2,788
Rent
-$61
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,788 income − $2,849 expenses = $61 out of pocket
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
6.2%
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
$2,788
Total Expenses
$2,849
Mortgage P&I
55%
$1,547
Property Taxes
8%
$231
Home Insurance
4%
$121
HOA
0%
$0
Property Management
12%
$335
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$307