Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.28% first-year return on $84,150 initial cash invested.
-1.28%
Cash On Cash
6.21%
Cap Rate
1.02
DSCR
$3,158
Rent
-$90
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,158 income − $3,248 expenses = $90 out of pocket
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,150
Downpayment
20%
$63,000
Closing costs
1%
$3,150
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,158
Total Expenses
$3,248
Mortgage P&I
50%
$1,594
Property Taxes
15%
$471
Home Insurance
3%
$110
HOA
0%
$0
Property Management
12%
$379
CapEx
4%
$126
Vacancy
3%
$95
Maintenance
4%
$126
Other
11%
$347