Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.51% first-year return on $83,016 initial cash invested.
-0.51%
Cash On Cash
6.41%
Cap Rate
1.05
DSCR
$2,835
Rent
-$35
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,835 income − $2,870 expenses = $35 out of pocket
Investment Breakdown
|
Purchase Price
$310k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,835
Total Expenses
$2,870
Mortgage P&I
56%
$1,576
Property Taxes
8%
$221
Home Insurance
4%
$110
HOA
0%
$0
Property Management
12%
$340
CapEx
4%
$113
Vacancy
3%
$85
Maintenance
4%
$113
Other
11%
$312