Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.61% first-year return on $82,617 initial cash invested.
-1.61%
Cash On Cash
6.13%
Cap Rate
0.99
DSCR
$2,582
Rent
-$111
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,582 income − $2,693 expenses = $111 out of pocket
Investment Breakdown
|
Purchase Price
$308k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,617
Downpayment
20%
$61,540
Closing costs
1%
$3,077
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,582
Total Expenses
$2,693
Mortgage P&I
61%
$1,579
Property Taxes
5%
$125
Home Insurance
4%
$112
HOA
0%
$0
Property Management
12%
$310
CapEx
4%
$103
Vacancy
3%
$77
Maintenance
4%
$103
Other
11%
$284