Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.26% first-year return on $83,079 initial cash invested.
-0.26%
Cash On Cash
6.4%
Cap Rate
1.06
DSCR
$2,820
Rent
-$18
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,820 income − $2,838 expenses = $18 out of pocket
Investment Breakdown
|
Purchase Price
$310k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,820
Total Expenses
$2,838
Mortgage P&I
55%
$1,557
Property Taxes
8%
$214
Home Insurance
4%
$108
HOA
0%
$0
Property Management
12%
$338
CapEx
4%
$113
Vacancy
3%
$85
Maintenance
4%
$113
Other
11%
$310