Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.71% first-year return on $84,402 initial cash invested.
-4.71%
Cash On Cash
5.58%
Cap Rate
0.87
DSCR
$2,844
Rent
-$331
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,844 income − $3,175 expenses = $331 out of pocket
Investment Breakdown
|
Purchase Price
$316k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,402
Downpayment
20%
$63,240
Closing costs
1%
$3,162
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,844
Total Expenses
$3,175
Mortgage P&I
59%
$1,687
Property Taxes
14%
$411
Home Insurance
3%
$88
HOA
1%
$22
Property Management
12%
$341
CapEx
4%
$114
Vacancy
3%
$85
Maintenance
4%
$114
Other
11%
$313