Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.56% first-year return on $84,568 initial cash invested.
-3.56%
Cash On Cash
5.64%
Cap Rate
0.92
DSCR
$3,174
Rent
-$251
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,174 income − $3,425 expenses = $251 out of pocket
Investment Breakdown
|
Purchase Price
$317k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,568
Downpayment
20%
$63,398
Closing costs
1%
$3,170
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,174
Total Expenses
$3,425
Mortgage P&I
51%
$1,614
Property Taxes
19%
$590
Home Insurance
4%
$111
HOA
1%
$31
Property Management
12%
$381
CapEx
4%
$127
Vacancy
3%
$95
Maintenance
4%
$127
Other
11%
$349