Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.13% first-year return on $82,995 initial cash invested.
-1.13%
Cash On Cash
6.03%
Cap Rate
1.02
DSCR
$2,859
Rent
-$78
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
6.2%
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
$2,859
Total Expenses
$2,937
Mortgage P&I
53%
$1,518
Property Taxes
11%
$323
Home Insurance
4%
$110
HOA
1%
$15
Property Management
12%
$343
CapEx
4%
$114
Vacancy
3%
$86
Maintenance
4%
$114
Other
11%
$314