Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.76% first-year return on $84,864 initial cash invested.
-0.76%
Cash On Cash
6.31%
Cap Rate
1.04
DSCR
$3,033
Rent
-$54
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,033 income − $3,087 expenses = $54 out of pocket
Investment Breakdown
|
Purchase Price
$318k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,864
Downpayment
20%
$63,680
Closing costs
1%
$3,184
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,033
Total Expenses
$3,087
Mortgage P&I
53%
$1,606
Property Taxes
11%
$336
Home Insurance
4%
$114
HOA
0%
$0
Property Management
12%
$364
CapEx
4%
$121
Vacancy
3%
$91
Maintenance
4%
$121
Other
11%
$334