Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.01% first-year return on $83,079 initial cash invested.
-0.01%
Cash On Cash
6.6%
Cap Rate
1.08
DSCR
$3,048
Rent
-$1
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,048 income − $3,049 expenses = $1 out of pocket
Investment Breakdown
|
Purchase Price
$310k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,079
Downpayment
20%
$61,980
Closing costs
1%
$3,099
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,048
Total Expenses
$3,049
Mortgage P&I
52%
$1,584
Property Taxes
11%
$321
Home Insurance
4%
$108
HOA
0%
$0
Property Management
12%
$366
CapEx
4%
$122
Vacancy
3%
$91
Maintenance
4%
$122
Other
11%
$335