Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.59% first-year return on $83,667 initial cash invested.
-7.59%
Cash On Cash
4.19%
Cap Rate
0.71
DSCR
$1,821
Rent
-$529
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,821 income − $2,350 expenses = $529 out of pocket
Investment Breakdown
|
Purchase Price
$313k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,667
Downpayment
20%
$62,540
Closing costs
1%
$3,127
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,821
Total Expenses
$2,350
Mortgage P&I
85%
$1,549
Property Taxes
4%
$67
Home Insurance
6%
$114
HOA
0%
$0
Property Management
12%
$219
CapEx
4%
$73
Vacancy
3%
$55
Maintenance
4%
$73
Other
11%
$200