Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.99% first-year return on $79,698 initial cash invested.
-0.99%
Cash On Cash
6.06%
Cap Rate
1.02
DSCR
$2,403
Rent
-$66
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,403 income − $2,469 expenses = $66 out of pocket
Investment Breakdown
|
Purchase Price
$294k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,698
Downpayment
20%
$58,760
Closing costs
1%
$2,938
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,403
Total Expenses
$2,469
Mortgage P&I
60%
$1,453
Property Taxes
4%
$96
Home Insurance
4%
$104
HOA
0%
$0
Property Management
12%
$288
CapEx
4%
$96
Vacancy
3%
$72
Maintenance
4%
$96
Other
11%
$264