Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.01% first-year return on $65,689 initial cash invested.
-3.01%
Cash On Cash
5.78%
Cap Rate
0.97
DSCR
$2,763
Rent
-$165
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,763 income − $2,928 expenses = $165 out of pocket
Investment Breakdown
|
Purchase Price
$313k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,689
Downpayment
20%
$62,560
Closing costs
1%
$3,128
Rehab
0%
$0
Furnishing
0%
$1
Cashflow
Total Income
$2,763
Total Expenses
$2,928
Mortgage P&I
56%
$1,561
Property Taxes
11%
$316
Home Insurance
4%
$110
HOA
0%
$0
Property Management
12%
$332
CapEx
4%
$111
Vacancy
3%
$83
Maintenance
4%
$111
Other
11%
$304