Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.18% first-year return on $83,625 initial cash invested.
-1.18%
Cash On Cash
6.03%
Cap Rate
1.02
DSCR
$2,762
Rent
-$82
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,762 income − $2,844 expenses = $82 out of pocket
Investment Breakdown
|
Purchase Price
$313k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,625
Downpayment
20%
$62,500
Closing costs
1%
$3,125
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,762
Total Expenses
$2,844
Mortgage P&I
56%
$1,543
Property Taxes
9%
$253
Home Insurance
4%
$110
HOA
0%
$0
Property Management
12%
$331
CapEx
4%
$110
Vacancy
3%
$83
Maintenance
4%
$110
Other
11%
$304