Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.77% first-year return on $83,163 initial cash invested.
-1.77%
Cash On Cash
5.93%
Cap Rate
1
DSCR
$3,165
Rent
-$123
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,165 income − $3,288 expenses = $123 out of pocket
Investment Breakdown
|
Purchase Price
$310k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,165
Total Expenses
$3,288
Mortgage P&I
48%
$1,530
Property Taxes
18%
$559
Home Insurance
3%
$110
HOA
0%
$12
Property Management
12%
$380
CapEx
4%
$127
Vacancy
3%
$95
Maintenance
4%
$127
Other
11%
$348