Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.04% first-year return on $84,423 initial cash invested.
-3.04%
Cash On Cash
5.98%
Cap Rate
0.94
DSCR
$2,748
Rent
-$214
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,748 income − $2,962 expenses = $214 out of pocket
Investment Breakdown
|
Purchase Price
$316k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,423
Downpayment
20%
$63,260
Closing costs
1%
$3,163
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,748
Total Expenses
$2,962
Mortgage P&I
61%
$1,680
Property Taxes
9%
$236
Home Insurance
4%
$112
HOA
0%
$0
Property Management
12%
$330
CapEx
4%
$110
Vacancy
3%
$82
Maintenance
4%
$110
Other
11%
$302