Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.1% first-year return on $84,192 initial cash invested.
-2.1%
Cash On Cash
6%
Cap Rate
0.99
DSCR
$3,165
Rent
-$147
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,165 income − $3,312 expenses = $147 out of pocket
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,192
Downpayment
20%
$63,040
Closing costs
1%
$3,152
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,165
Total Expenses
$3,312
Mortgage P&I
50%
$1,595
Property Taxes
15%
$478
Home Insurance
4%
$112
HOA
2%
$50
Property Management
12%
$380
CapEx
4%
$127
Vacancy
3%
$95
Maintenance
4%
$127
Other
11%
$348