Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.44% first-year return on $84,528 initial cash invested.
-4.44%
Cash On Cash
5.72%
Cap Rate
0.88
DSCR
$2,546
Rent
-$313
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,546 income − $2,859 expenses = $313 out of pocket
Investment Breakdown
|
Purchase Price
$317k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,528
Downpayment
20%
$63,360
Closing costs
1%
$3,168
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,546
Total Expenses
$2,859
Mortgage P&I
68%
$1,722
Property Taxes
6%
$159
Home Insurance
4%
$112
HOA
0%
$0
Property Management
12%
$306
CapEx
4%
$102
Vacancy
3%
$76
Maintenance
4%
$102
Other
11%
$280