Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.89% first-year return on $84,780 initial cash invested.
-2.89%
Cash On Cash
5.78%
Cap Rate
0.95
DSCR
$2,886
Rent
-$204
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,886 income − $3,090 expenses = $204 out of pocket
Investment Breakdown
|
Purchase Price
$318k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,780
Downpayment
20%
$63,600
Closing costs
1%
$3,180
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,886
Total Expenses
$3,090
Mortgage P&I
56%
$1,620
Property Taxes
13%
$379
Home Insurance
4%
$111
HOA
0%
$0
Property Management
12%
$346
CapEx
4%
$115
Vacancy
3%
$87
Maintenance
4%
$115
Other
11%
$317