Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.22% first-year return on $83,289 initial cash invested.
-1.22%
Cash On Cash
6.17%
Cap Rate
1.02
DSCR
$2,732
Rent
-$85
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,732 income − $2,817 expenses = $85 out of pocket
Investment Breakdown
|
Purchase Price
$311k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,289
Downpayment
20%
$62,180
Closing costs
1%
$3,109
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,732
Total Expenses
$2,817
Mortgage P&I
58%
$1,574
Property Taxes
7%
$204
Home Insurance
4%
$110
HOA
0%
$0
Property Management
12%
$328
CapEx
4%
$109
Vacancy
3%
$82
Maintenance
4%
$109
Other
11%
$301