Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.3% first-year return on $83,100 initial cash invested.
-9.3%
Cash On Cash
4.27%
Cap Rate
0.66
DSCR
$2,122
Rent
-$644
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,122 income − $2,766 expenses = $644 out of pocket
Investment Breakdown
|
Purchase Price
$310k
Downpayment
20.0%
Interest Rate
7.1%
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
$2,122
Total Expenses
$2,766
Mortgage P&I
78%
$1,662
Property Taxes
13%
$274
Home Insurance
5%
$108
HOA
0%
$0
Property Management
12%
$255
CapEx
4%
$85
Vacancy
3%
$64
Maintenance
4%
$85
Other
11%
$233