Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.61% first-year return on $84,213 initial cash invested.
-7.61%
Cash On Cash
4.42%
Cap Rate
0.73
DSCR
$2,775
Rent
-$534
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,775 income − $3,309 expenses = $534 out of pocket
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,213
Downpayment
20%
$63,060
Closing costs
1%
$3,153
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,775
Total Expenses
$3,309
Mortgage P&I
57%
$1,584
Property Taxes
16%
$434
Home Insurance
13%
$348
HOA
0%
$0
Property Management
12%
$333
CapEx
4%
$111
Vacancy
3%
$83
Maintenance
4%
$111
Other
11%
$305