Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.91% first-year return on $80,979 initial cash invested.
-9.91%
Cash On Cash
4.08%
Cap Rate
0.64
DSCR
$2,138
Rent
-$669
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,138 income − $2,807 expenses = $669 out of pocket
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
7.0%
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
$2,138
Total Expenses
$2,807
Mortgage P&I
75%
$1,603
Property Taxes
17%
$371
Home Insurance
5%
$105
HOA
0%
$0
Property Management
12%
$257
CapEx
4%
$86
Vacancy
3%
$64
Maintenance
4%
$86
Other
11%
$235