Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.75% first-year return on $83,079 initial cash invested.
-9.75%
Cash On Cash
3.53%
Cap Rate
0.6
DSCR
$1,464
Rent
-$675
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,464 income − $2,139 expenses = $675 out of pocket
Investment Breakdown
|
Purchase Price
$310k
Downpayment
20.0%
Interest Rate
6.3%
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
$1,464
Total Expenses
$2,139
Mortgage P&I
104%
$1,528
Property Taxes
0%
$4
Home Insurance
7%
$108
HOA
0%
$0
Property Management
12%
$176
CapEx
4%
$59
Vacancy
3%
$44
Maintenance
4%
$59
Other
11%
$161