Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.06% first-year return on $83,163 initial cash invested.
-3.06%
Cash On Cash
6.37%
Cap Rate
0.95
DSCR
$3,110
Rent
-$212
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,110 income − $3,322 expenses = $212 out of pocket
Investment Breakdown
|
Purchase Price
$310k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,163
Downpayment
20%
$62,060
Closing costs
1%
$3,103
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,110
Total Expenses
$3,322
Mortgage P&I
56%
$1,734
Property Taxes
14%
$422
Home Insurance
4%
$110
HOA
0%
$0
Property Management
12%
$373
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$342