Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.47% first-year return on $84,969 initial cash invested.
-1.47%
Cash On Cash
6.04%
Cap Rate
1
DSCR
$2,534
Rent
-$104
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,534 income − $2,638 expenses = $104 out of pocket
Investment Breakdown
|
Purchase Price
$319k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,969
Downpayment
20%
$63,780
Closing costs
1%
$3,189
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,534
Total Expenses
$2,638
Mortgage P&I
64%
$1,609
Property Taxes
2%
$56
Home Insurance
4%
$112
HOA
0%
$0
Property Management
12%
$304
CapEx
4%
$101
Vacancy
3%
$76
Maintenance
4%
$101
Other
11%
$279