Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.83% first-year return on $83,037 initial cash invested.
-4.83%
Cash On Cash
5.06%
Cap Rate
0.84
DSCR
$2,222
Rent
-$334
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,222 income − $2,556 expenses = $334 out of pocket
Investment Breakdown
|
Purchase Price
$310k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,037
Downpayment
20%
$61,940
Closing costs
1%
$3,097
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,222
Total Expenses
$2,556
Mortgage P&I
70%
$1,552
Property Taxes
6%
$138
Home Insurance
5%
$110
HOA
0%
$0
Property Management
12%
$267
CapEx
4%
$89
Vacancy
3%
$67
Maintenance
4%
$89
Other
11%
$244