Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.9% first-year return on $83,898 initial cash invested.
-3.9%
Cash On Cash
5.44%
Cap Rate
0.89
DSCR
$2,466
Rent
-$273
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,466 income − $2,739 expenses = $273 out of pocket
Investment Breakdown
|
Purchase Price
$314k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,898
Downpayment
20%
$62,760
Closing costs
1%
$3,138
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,466
Total Expenses
$2,739
Mortgage P&I
65%
$1,596
Property Taxes
8%
$190
Home Insurance
5%
$114
HOA
0%
$0
Property Management
12%
$296
CapEx
4%
$99
Vacancy
3%
$74
Maintenance
4%
$99
Other
11%
$271