Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.76% first-year return on $84,276 initial cash invested.
-2.76%
Cash On Cash
6.41%
Cap Rate
0.96
DSCR
$3,021
Rent
-$194
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,021 income − $3,215 expenses = $194 out of pocket
Investment Breakdown
|
Purchase Price
$316k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,276
Downpayment
20%
$63,120
Closing costs
1%
$3,156
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,021
Total Expenses
$3,215
Mortgage P&I
58%
$1,758
Property Taxes
10%
$311
Home Insurance
4%
$112
HOA
0%
$6
Property Management
12%
$363
CapEx
4%
$121
Vacancy
3%
$91
Maintenance
4%
$121
Other
11%
$332