Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.03% first-year return on $83,079 initial cash invested.
-1.03%
Cash On Cash
6.16%
Cap Rate
1.02
DSCR
$2,691
Rent
-$71
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
6.4%
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
$2,691
Total Expenses
$2,762
Mortgage P&I
58%
$1,553
Property Taxes
7%
$183
Home Insurance
4%
$110
HOA
0%
$0
Property Management
12%
$323
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$296