Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.38% first-year return on $83,184 initial cash invested.
-1.38%
Cash On Cash
6.17%
Cap Rate
1.02
DSCR
$3,182
Rent
-$96
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,182 income − $3,278 expenses = $96 out of pocket
Investment Breakdown
|
Purchase Price
$310k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,184
Downpayment
20%
$62,080
Closing costs
1%
$3,104
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,182
Total Expenses
$3,278
Mortgage P&I
49%
$1,564
Property Taxes
16%
$519
Home Insurance
4%
$114
HOA
0%
$0
Property Management
12%
$382
CapEx
4%
$127
Vacancy
3%
$95
Maintenance
4%
$127
Other
11%
$350