Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.43% first-year return on $83,457 initial cash invested.
-2.43%
Cash On Cash
5.54%
Cap Rate
0.96
DSCR
$2,566
Rent
-$169
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,566 income − $2,735 expenses = $169 out of pocket
Investment Breakdown
|
Purchase Price
$312k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,457
Downpayment
20%
$62,340
Closing costs
1%
$3,117
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,566
Total Expenses
$2,735
Mortgage P&I
59%
$1,504
Property Taxes
10%
$248
Home Insurance
4%
$110
HOA
0%
$0
Property Management
12%
$308
CapEx
4%
$103
Vacancy
3%
$77
Maintenance
4%
$103
Other
11%
$282