Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.68% first-year return on $85,074 initial cash invested.
-3.68%
Cash On Cash
5.46%
Cap Rate
0.9
DSCR
$2,332
Rent
-$261
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,332 income − $2,593 expenses = $261 out of pocket
Investment Breakdown
|
Purchase Price
$319k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,074
Downpayment
20%
$63,880
Closing costs
1%
$3,194
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,332
Total Expenses
$2,593
Mortgage P&I
70%
$1,622
Property Taxes
3%
$63
Home Insurance
5%
$115
HOA
0%
$0
Property Management
12%
$280
CapEx
4%
$93
Vacancy
3%
$70
Maintenance
4%
$93
Other
11%
$257