Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.91% first-year return on $83,100 initial cash invested.
-3.91%
Cash On Cash
5.47%
Cap Rate
0.91
DSCR
$3,128
Rent
-$271
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,128 income − $3,399 expenses = $271 out of pocket
Investment Breakdown
|
Purchase Price
$310k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,128
Total Expenses
$3,399
Mortgage P&I
50%
$1,559
Property Taxes
20%
$611
Home Insurance
3%
$108
HOA
2%
$58
Property Management
12%
$375
CapEx
4%
$125
Vacancy
3%
$94
Maintenance
4%
$125
Other
11%
$344