Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.18% first-year return on $80,391 initial cash invested.
-0.18%
Cash On Cash
6.41%
Cap Rate
1.07
DSCR
$2,850
Rent
-$12
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,850 income − $2,862 expenses = $12 out of pocket
Investment Breakdown
|
Purchase Price
$297k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,391
Downpayment
20%
$59,420
Closing costs
1%
$2,971
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,850
Total Expenses
$2,862
Mortgage P&I
52%
$1,486
Property Taxes
10%
$293
Home Insurance
4%
$105
HOA
0%
$8
Property Management
12%
$342
CapEx
4%
$114
Vacancy
3%
$86
Maintenance
4%
$114
Other
11%
$314