Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.15% first-year return on $83,835 initial cash invested.
-2.15%
Cash On Cash
5.82%
Cap Rate
0.97
DSCR
$2,628
Rent
-$150
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,628 income − $2,778 expenses = $150 out of pocket
Investment Breakdown
|
Purchase Price
$314k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,835
Downpayment
20%
$62,700
Closing costs
1%
$3,135
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,628
Total Expenses
$2,778
Mortgage P&I
60%
$1,566
Property Taxes
8%
$205
Home Insurance
4%
$114
HOA
0%
$0
Property Management
12%
$315
CapEx
4%
$105
Vacancy
3%
$79
Maintenance
4%
$105
Other
11%
$289