Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.09% first-year return on $84,507 initial cash invested.
-1.09%
Cash On Cash
6.17%
Cap Rate
1.03
DSCR
$2,958
Rent
-$77
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,958 income − $3,035 expenses = $77 out of pocket
Investment Breakdown
|
Purchase Price
$317k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,507
Downpayment
20%
$63,340
Closing costs
1%
$3,167
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,958
Total Expenses
$3,035
Mortgage P&I
54%
$1,588
Property Taxes
11%
$326
Home Insurance
4%
$116
HOA
0%
$0
Property Management
12%
$355
CapEx
4%
$118
Vacancy
3%
$89
Maintenance
4%
$118
Other
11%
$325