Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.46% first-year return on $83,898 initial cash invested.
-4.46%
Cash On Cash
5.27%
Cap Rate
0.86
DSCR
$2,373
Rent
-$312
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,373 income − $2,685 expenses = $312 out of pocket
Investment Breakdown
|
Purchase Price
$314k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,898
Downpayment
20%
$62,760
Closing costs
1%
$3,138
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,373
Total Expenses
$2,685
Mortgage P&I
67%
$1,595
Property Taxes
7%
$169
Home Insurance
5%
$114
HOA
0%
$0
Property Management
12%
$285
CapEx
4%
$95
Vacancy
3%
$71
Maintenance
4%
$95
Other
11%
$261