Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.98% first-year return on $83,079 initial cash invested.
-0.98%
Cash On Cash
6.55%
Cap Rate
1.04
DSCR
$3,171
Rent
-$68
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,171 income − $3,239 expenses = $68 out of pocket
Investment Breakdown
|
Purchase Price
$310k
Downpayment
20.0%
Interest Rate
6.9%
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
$3,171
Total Expenses
$3,239
Mortgage P&I
51%
$1,632
Property Taxes
13%
$420
Home Insurance
3%
$108
HOA
0%
$0
Property Management
12%
$381
CapEx
4%
$127
Vacancy
3%
$95
Maintenance
4%
$127
Other
11%
$349