Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.19% first-year return on $81,084 initial cash invested.
-0.19%
Cash On Cash
6.64%
Cap Rate
1.06
DSCR
$2,680
Rent
-$13
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,680 income − $2,693 expenses = $13 out of pocket
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,084
Downpayment
20%
$60,080
Closing costs
1%
$3,004
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,680
Total Expenses
$2,693
Mortgage P&I
59%
$1,569
Property Taxes
4%
$105
Home Insurance
4%
$108
HOA
0%
$0
Property Management
12%
$322
CapEx
4%
$107
Vacancy
3%
$80
Maintenance
4%
$107
Other
11%
$295