Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.77% first-year return on $84,339 initial cash invested.
-3.77%
Cash On Cash
5.78%
Cap Rate
0.91
DSCR
$3,056
Rent
-$265
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,056 income − $3,321 expenses = $265 out of pocket
Investment Breakdown
|
Purchase Price
$316k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,339
Downpayment
20%
$63,180
Closing costs
1%
$3,159
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,056
Total Expenses
$3,321
Mortgage P&I
54%
$1,664
Property Taxes
17%
$506
Home Insurance
4%
$112
HOA
0%
$0
Property Management
12%
$367
CapEx
4%
$122
Vacancy
3%
$92
Maintenance
4%
$122
Other
11%
$336