Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.79% first-year return on $80,958 initial cash invested.
-0.79%
Cash On Cash
6.2%
Cap Rate
1.04
DSCR
$2,672
Rent
-$53
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,672 income − $2,725 expenses = $53 out of pocket
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,958
Downpayment
20%
$59,960
Closing costs
1%
$2,998
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,672
Total Expenses
$2,725
Mortgage P&I
56%
$1,496
Property Taxes
8%
$212
Home Insurance
4%
$108
HOA
0%
$0
Property Management
12%
$321
CapEx
4%
$107
Vacancy
3%
$80
Maintenance
4%
$107
Other
11%
$294