Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.07% first-year return on $83,184 initial cash invested.
-0.07%
Cash On Cash
6.95%
Cap Rate
1.07
DSCR
$3,004
Rent
-$5
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,004 income − $3,009 expenses = $5 out of pocket
Investment Breakdown
|
Purchase Price
$310k
Downpayment
20.0%
Interest Rate
7.2%
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
$3,004
Total Expenses
$3,009
Mortgage P&I
56%
$1,684
Property Taxes
6%
$183
Home Insurance
4%
$122
HOA
0%
$0
Property Management
12%
$360
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$330