Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.16% first-year return on $84,843 initial cash invested.
-1.16%
Cash On Cash
6%
Cap Rate
1.02
DSCR
$2,774
Rent
-$82
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,774 income − $2,856 expenses = $82 out of pocket
Investment Breakdown
|
Purchase Price
$318k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,843
Downpayment
20%
$63,660
Closing costs
1%
$3,183
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,774
Total Expenses
$2,856
Mortgage P&I
56%
$1,563
Property Taxes
8%
$219
Home Insurance
5%
$131
HOA
0%
$0
Property Management
12%
$333
CapEx
4%
$111
Vacancy
3%
$83
Maintenance
4%
$111
Other
11%
$305