Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.57% first-year return on $83,058 initial cash invested.
-2.57%
Cash On Cash
6.4%
Cap Rate
0.96
DSCR
$2,736
Rent
-$178
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,736 income − $2,914 expenses = $178 out of pocket
Investment Breakdown
|
Purchase Price
$310k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,058
Downpayment
20%
$61,960
Closing costs
1%
$3,098
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,736
Total Expenses
$2,914
Mortgage P&I
63%
$1,720
Property Taxes
6%
$167
Home Insurance
4%
$98
HOA
0%
$0
Property Management
12%
$328
CapEx
4%
$109
Vacancy
3%
$82
Maintenance
4%
$109
Other
11%
$301