Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -62.17% first-year return on $84,024 initial cash invested.
-62.17%
Cash On Cash
-10.18%
Cap Rate
-1.7
DSCR
$2,930
Rent
-$4,353
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,930 income − $7,283 expenses = $4,353 out of pocket
Investment Breakdown
|
Purchase Price
$314k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,024
Downpayment
20%
$62,880
Closing costs
1%
$3,144
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,930
Total Expenses
$7,283
Mortgage P&I
54%
$1,568
Property Taxes
156%
$4,574
Home Insurance
4%
$112
HOA
1%
$33
Property Management
12%
$352
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$322