Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.88% first-year return on $83,016 initial cash invested.
-1.88%
Cash On Cash
6.03%
Cap Rate
0.99
DSCR
$2,778
Rent
-$130
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,778 income − $2,908 expenses = $130 out of pocket
Investment Breakdown
|
Purchase Price
$310k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,016
Downpayment
20%
$61,920
Closing costs
1%
$3,096
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,778
Total Expenses
$2,908
Mortgage P&I
57%
$1,574
Property Taxes
10%
$278
Home Insurance
4%
$112
HOA
0%
$0
Property Management
12%
$333
CapEx
4%
$111
Vacancy
3%
$83
Maintenance
4%
$111
Other
11%
$306