Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.27% first-year return on $83,751 initial cash invested.
-0.27%
Cash On Cash
6.58%
Cap Rate
1.07
DSCR
$3,174
Rent
-$19
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,174 income − $3,193 expenses = $19 out of pocket
Investment Breakdown
|
Purchase Price
$313k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,751
Downpayment
20%
$62,620
Closing costs
1%
$3,131
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,174
Total Expenses
$3,193
Mortgage P&I
51%
$1,608
Property Taxes
11%
$340
Home Insurance
5%
$166
HOA
0%
$0
Property Management
12%
$381
CapEx
4%
$127
Vacancy
3%
$95
Maintenance
4%
$127
Other
11%
$349