Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.82% first-year return on $80,979 initial cash invested.
-0.82%
Cash On Cash
6.49%
Cap Rate
1.05
DSCR
$3,330
Rent
-$55
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,330 income − $3,385 expenses = $55 out of pocket
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,979
Downpayment
20%
$59,980
Closing costs
1%
$2,999
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,330
Total Expenses
$3,385
Mortgage P&I
46%
$1,543
Property Taxes
15%
$505
Home Insurance
3%
$105
HOA
3%
$100
Property Management
12%
$400
CapEx
4%
$133
Vacancy
3%
$100
Maintenance
4%
$133
Other
11%
$366