Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.71% first-year return on $80,601 initial cash invested.
-0.71%
Cash On Cash
6.18%
Cap Rate
1.04
DSCR
$2,528
Rent
-$48
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,528 income − $2,576 expenses = $48 out of pocket
Investment Breakdown
|
Purchase Price
$298k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,601
Downpayment
20%
$59,620
Closing costs
1%
$2,981
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,528
Total Expenses
$2,576
Mortgage P&I
59%
$1,481
Property Taxes
5%
$126
Home Insurance
4%
$110
HOA
0%
$0
Property Management
12%
$303
CapEx
4%
$101
Vacancy
3%
$76
Maintenance
4%
$101
Other
11%
$278