Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.55% first-year return on $83,037 initial cash invested.
-5.55%
Cash On Cash
4.82%
Cap Rate
0.82
DSCR
$2,607
Rent
-$384
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$310k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,037
Downpayment
20%
$61,940
Closing costs
1%
$3,097
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,607
Total Expenses
$2,991
Mortgage P&I
58%
$1,524
Property Taxes
18%
$457
Home Insurance
4%
$109
HOA
1%
$15
Property Management
12%
$313
CapEx
4%
$104
Vacancy
3%
$78
Maintenance
4%
$104
Other
11%
$287