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 $83,730 initial cash invested.
-0.87%
Cash On Cash
6.27%
Cap Rate
1.04
DSCR
$3,226
Rent
-$61
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,226 income − $3,287 expenses = $61 out of pocket
Investment Breakdown
|
Purchase Price
$313k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,730
Downpayment
20%
$62,600
Closing costs
1%
$3,130
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,226
Total Expenses
$3,287
Mortgage P&I
49%
$1,568
Property Taxes
16%
$512
Home Insurance
3%
$110
HOA
0%
$0
Property Management
12%
$387
CapEx
4%
$129
Vacancy
3%
$97
Maintenance
4%
$129
Other
11%
$355