Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.85% first-year return on $83,184 initial cash invested.
-0.85%
Cash On Cash
6.3%
Cap Rate
1.03
DSCR
$2,850
Rent
-$59
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,850 income − $2,909 expenses = $59 out of pocket
Investment Breakdown
|
Purchase Price
$310k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,184
Downpayment
20%
$62,080
Closing costs
1%
$3,104
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,850
Total Expenses
$2,909
Mortgage P&I
55%
$1,574
Property Taxes
9%
$255
Home Insurance
4%
$110
HOA
0%
$0
Property Management
12%
$342
CapEx
4%
$114
Vacancy
3%
$86
Maintenance
4%
$114
Other
11%
$314