Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.8% first-year return on $82,995 initial cash invested.
-6.8%
Cash On Cash
4.4%
Cap Rate
0.75
DSCR
$2,114
Rent
-$470
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$310k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,995
Downpayment
20%
$61,900
Closing costs
1%
$3,095
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,114
Total Expenses
$2,584
Mortgage P&I
72%
$1,521
Property Taxes
11%
$229
Home Insurance
5%
$114
HOA
0%
$0
Property Management
12%
$254
CapEx
4%
$85
Vacancy
3%
$63
Maintenance
4%
$85
Other
11%
$233