Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.68% first-year return on $84,339 initial cash invested.
-9.68%
Cash On Cash
4.42%
Cap Rate
0.66
DSCR
$1,962
Rent
-$680
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,962 income − $2,642 expenses = $680 out of pocket
Investment Breakdown
|
Purchase Price
$316k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,339
Downpayment
20%
$63,180
Closing costs
1%
$3,159
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,962
Total Expenses
$2,642
Mortgage P&I
90%
$1,765
Property Taxes
5%
$92
Home Insurance
6%
$119
HOA
0%
$0
Property Management
12%
$235
CapEx
4%
$78
Vacancy
3%
$59
Maintenance
4%
$78
Other
11%
$216