Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.22% first-year return on $83,100 initial cash invested.
-3.22%
Cash On Cash
5.53%
Cap Rate
0.93
DSCR
$2,774
Rent
-$223
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,774 income − $2,997 expenses = $223 out of pocket
Investment Breakdown
|
Purchase Price
$310k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,774
Total Expenses
$2,997
Mortgage P&I
56%
$1,540
Property Taxes
15%
$406
Home Insurance
4%
$108
HOA
0%
$0
Property Management
12%
$333
CapEx
4%
$111
Vacancy
3%
$83
Maintenance
4%
$111
Other
11%
$305