Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.25% first-year return on $84,486 initial cash invested.
-1.25%
Cash On Cash
6.68%
Cap Rate
1.03
DSCR
$3,354
Rent
-$88
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,354 income − $3,442 expenses = $88 out of pocket
Investment Breakdown
|
Purchase Price
$317k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,486
Downpayment
20%
$63,320
Closing costs
1%
$3,166
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,354
Total Expenses
$3,442
Mortgage P&I
51%
$1,717
Property Taxes
14%
$469
Home Insurance
3%
$112
HOA
0%
$4
Property Management
12%
$402
CapEx
4%
$134
Vacancy
3%
$101
Maintenance
4%
$134
Other
11%
$369