Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.82% first-year return on $80,286 initial cash invested.
-0.82%
Cash On Cash
6.27%
Cap Rate
1.06
DSCR
$3,423
Rent
-$55
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,423 income − $3,478 expenses = $55 out of pocket
Investment Breakdown
|
Purchase Price
$297k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,286
Downpayment
20%
$59,320
Closing costs
1%
$2,966
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,423
Total Expenses
$3,478
Mortgage P&I
43%
$1,467
Property Taxes
20%
$691
Home Insurance
3%
$105
HOA
1%
$50
Property Management
12%
$411
CapEx
4%
$137
Vacancy
3%
$103
Maintenance
4%
$137
Other
11%
$377