Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.3% first-year return on $83,835 initial cash invested.
-1.3%
Cash On Cash
6.49%
Cap Rate
1.02
DSCR
$3,010
Rent
-$91
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,010 income − $3,101 expenses = $91 out of pocket
Investment Breakdown
|
Purchase Price
$314k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,835
Downpayment
20%
$62,700
Closing costs
1%
$3,135
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,010
Total Expenses
$3,101
Mortgage P&I
55%
$1,667
Property Taxes
10%
$307
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$361
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$331