Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.2% first-year return on $84,990 initial cash invested.
-1.2%
Cash On Cash
6.22%
Cap Rate
1.03
DSCR
$3,264
Rent
-$85
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,264 income − $3,349 expenses = $85 out of pocket
Investment Breakdown
|
Purchase Price
$319k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,990
Downpayment
20%
$63,800
Closing costs
1%
$3,190
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,264
Total Expenses
$3,349
Mortgage P&I
49%
$1,607
Property Taxes
16%
$519
Home Insurance
3%
$112
HOA
0%
$0
Property Management
12%
$392
CapEx
4%
$131
Vacancy
3%
$98
Maintenance
4%
$131
Other
11%
$359