Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.85% first-year return on $84,969 initial cash invested.
-0.85%
Cash On Cash
6.4%
Cap Rate
1.05
DSCR
$3,374
Rent
-$60
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,374 income − $3,434 expenses = $60 out of pocket
Investment Breakdown
|
Purchase Price
$319k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,969
Downpayment
20%
$63,780
Closing costs
1%
$3,189
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,374
Total Expenses
$3,434
Mortgage P&I
48%
$1,627
Property Taxes
16%
$532
Home Insurance
4%
$128
HOA
0%
$0
Property Management
12%
$405
CapEx
4%
$135
Vacancy
3%
$101
Maintenance
4%
$135
Other
11%
$371