Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.99% first-year return on $80,748 initial cash invested.
-9.99%
Cash On Cash
3.71%
Cap Rate
0.6
DSCR
$1,674
Rent
-$672
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,674 income − $2,346 expenses = $672 out of pocket
Investment Breakdown
|
Purchase Price
$299k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,748
Downpayment
20%
$59,760
Closing costs
1%
$2,988
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,674
Total Expenses
$2,346
Mortgage P&I
91%
$1,529
Property Taxes
8%
$132
Home Insurance
7%
$116
HOA
0%
$0
Property Management
12%
$201
CapEx
4%
$67
Vacancy
3%
$50
Maintenance
4%
$67
Other
11%
$184