Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.4% first-year return on $79,656 initial cash invested.
-1.4%
Cash On Cash
6.27%
Cap Rate
1.02
DSCR
$3,183
Rent
-$93
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,183 income − $3,276 expenses = $93 out of pocket
Investment Breakdown
|
Purchase Price
$294k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,656
Downpayment
20%
$58,720
Closing costs
1%
$2,936
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,183
Total Expenses
$3,276
Mortgage P&I
47%
$1,500
Property Taxes
18%
$563
Home Insurance
3%
$104
HOA
1%
$28
Property Management
12%
$382
CapEx
4%
$127
Vacancy
3%
$95
Maintenance
4%
$127
Other
11%
$350