Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.9% first-year return on $80,349 initial cash invested.
-2.9%
Cash On Cash
5.76%
Cap Rate
0.94
DSCR
$2,700
Rent
-$194
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,700 income − $2,894 expenses = $194 out of pocket
Investment Breakdown
|
Purchase Price
$297k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,349
Downpayment
20%
$59,380
Closing costs
1%
$2,969
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,700
Total Expenses
$2,894
Mortgage P&I
56%
$1,511
Property Taxes
13%
$360
Home Insurance
4%
$105
HOA
0%
$0
Property Management
12%
$324
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$297