Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1% first-year return on $83,079 initial cash invested.
-1%
Cash On Cash
5.99%
Cap Rate
1.03
DSCR
$2,943
Rent
-$69
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$310k
Downpayment
20.0%
Interest Rate
6.1%
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
$2,943
Total Expenses
$3,012
Mortgage P&I
51%
$1,497
Property Taxes
11%
$336
Home Insurance
4%
$108
HOA
2%
$70
Property Management
12%
$353
CapEx
4%
$118
Vacancy
3%
$88
Maintenance
4%
$118
Other
11%
$324