Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.95% first-year return on $83,310 initial cash invested.
-0.95%
Cash On Cash
6.85%
Cap Rate
1.03
DSCR
$3,074
Rent
-$66
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,074 income − $3,140 expenses = $66 out of pocket
Investment Breakdown
|
Purchase Price
$311k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,310
Downpayment
20%
$62,200
Closing costs
1%
$3,110
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,074
Total Expenses
$3,140
Mortgage P&I
56%
$1,718
Property Taxes
7%
$202
Home Insurance
4%
$110
HOA
2%
$65
Property Management
12%
$369
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$338