Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.2% first-year return on $83,016 initial cash invested.
-6.2%
Cash On Cash
5.11%
Cap Rate
0.8
DSCR
$2,662
Rent
-$429
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,662 income − $3,091 expenses = $429 out of pocket
Investment Breakdown
|
Purchase Price
$310k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,016
Downpayment
20%
$61,920
Closing costs
1%
$3,096
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,662
Total Expenses
$3,091
Mortgage P&I
62%
$1,642
Property Taxes
16%
$435
Home Insurance
4%
$110
HOA
0%
$0
Property Management
12%
$319
CapEx
4%
$106
Vacancy
3%
$80
Maintenance
4%
$106
Other
11%
$293