Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.48% first-year return on $83,100 initial cash invested.
-3.48%
Cash On Cash
5.71%
Cap Rate
0.92
DSCR
$2,840
Rent
-$241
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,840 income − $3,081 expenses = $241 out of pocket
Investment Breakdown
|
Purchase Price
$310k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,840
Total Expenses
$3,081
Mortgage P&I
56%
$1,602
Property Taxes
14%
$405
Home Insurance
4%
$108
HOA
0%
$0
Property Management
12%
$341
CapEx
4%
$114
Vacancy
3%
$85
Maintenance
4%
$114
Other
11%
$312