Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.17% first-year return on $84,129 initial cash invested.
-1.17%
Cash On Cash
6.14%
Cap Rate
1.02
DSCR
$2,739
Rent
-$82
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,739 income − $2,821 expenses = $82 out of pocket
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,129
Downpayment
20%
$62,980
Closing costs
1%
$3,149
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,739
Total Expenses
$2,821
Mortgage P&I
58%
$1,584
Property Taxes
7%
$195
Home Insurance
4%
$110
HOA
0%
$0
Property Management
12%
$329
CapEx
4%
$110
Vacancy
3%
$82
Maintenance
4%
$110
Other
11%
$301