Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.19% first-year return on $83,100 initial cash invested.
-10.19%
Cash On Cash
3.37%
Cap Rate
0.58
DSCR
$1,722
Rent
-$706
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,722 income − $2,428 expenses = $706 out of pocket
Investment Breakdown
|
Purchase Price
$310k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,100
Downpayment
20%
$62,000
Closing costs
1%
$3,100
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,722
Total Expenses
$2,428
Mortgage P&I
88%
$1,508
Property Taxes
13%
$226
Home Insurance
6%
$108
HOA
0%
$0
Property Management
12%
$207
CapEx
4%
$69
Vacancy
3%
$52
Maintenance
4%
$69
Other
11%
$189