Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.94% first-year return on $82,995 initial cash invested.
-1.94%
Cash On Cash
5.77%
Cap Rate
1
DSCR
$3,434
Rent
-$134
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,995
Downpayment
20%
$61,900
Closing costs
1%
$3,095
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,434
Total Expenses
$3,568
Mortgage P&I
43%
$1,484
Property Taxes
22%
$746
Home Insurance
3%
$108
HOA
2%
$63
Property Management
12%
$412
CapEx
4%
$137
Vacancy
3%
$103
Maintenance
4%
$137
Other
11%
$378