Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.98% first-year return on $83,499 initial cash invested.
-6.98%
Cash On Cash
4.47%
Cap Rate
0.74
DSCR
$2,040
Rent
-$486
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,040 income − $2,526 expenses = $486 out of pocket
Investment Breakdown
|
Purchase Price
$312k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,499
Downpayment
20%
$62,380
Closing costs
1%
$3,119
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,040
Total Expenses
$2,526
Mortgage P&I
77%
$1,566
Property Taxes
8%
$156
Home Insurance
5%
$110
HOA
0%
$0
Property Management
12%
$245
CapEx
4%
$82
Vacancy
3%
$61
Maintenance
4%
$82
Other
11%
$224