Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.15% first-year return on $81,000 initial cash invested.
-10.15%
Cash On Cash
3.72%
Cap Rate
0.6
DSCR
$1,520
Rent
-$685
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,520 income − $2,205 expenses = $685 out of pocket
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,000
Downpayment
20%
$60,000
Closing costs
1%
$3,000
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,520
Total Expenses
$2,205
Mortgage P&I
102%
$1,553
Property Taxes
2%
$30
Home Insurance
7%
$105
HOA
0%
$0
Property Management
12%
$182
CapEx
4%
$61
Vacancy
3%
$46
Maintenance
4%
$61
Other
11%
$167