Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.23% first-year return on $83,709 initial cash invested.
-5.23%
Cash On Cash
4.99%
Cap Rate
0.84
DSCR
$3,150
Rent
-$365
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,150 income − $3,515 expenses = $365 out of pocket
Investment Breakdown
|
Purchase Price
$313k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,709
Downpayment
20%
$62,580
Closing costs
1%
$3,129
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,150
Total Expenses
$3,515
Mortgage P&I
49%
$1,539
Property Taxes
19%
$584
Home Insurance
4%
$122
HOA
6%
$200
Property Management
12%
$378
CapEx
4%
$126
Vacancy
3%
$94
Maintenance
4%
$126
Other
11%
$346