Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.2% first-year return on $83,121 initial cash invested.
-0.2%
Cash On Cash
6.5%
Cap Rate
1.08
DSCR
$3,471
Rent
-$14
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,471 income − $3,485 expenses = $14 out of pocket
Investment Breakdown
|
Purchase Price
$310k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,121
Downpayment
20%
$62,020
Closing costs
1%
$3,101
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,471
Total Expenses
$3,485
Mortgage P&I
45%
$1,554
Property Taxes
18%
$622
Home Insurance
3%
$110
HOA
1%
$18
Property Management
12%
$417
CapEx
4%
$139
Vacancy
3%
$104
Maintenance
4%
$139
Other
11%
$382