Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.52% first-year return on $83,100 initial cash invested.
-3.52%
Cash On Cash
5.8%
Cap Rate
0.91
DSCR
$2,331
Rent
-$244
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,331 income − $2,575 expenses = $244 out of pocket
Investment Breakdown
|
Purchase Price
$310k
Downpayment
20.0%
Interest Rate
7.0%
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
$2,331
Total Expenses
$2,575
Mortgage P&I
71%
$1,650
Property Taxes
1%
$25
Home Insurance
5%
$108
HOA
0%
$0
Property Management
12%
$280
CapEx
4%
$93
Vacancy
3%
$70
Maintenance
4%
$93
Other
11%
$256