This property looks like a bad Mid-Term investment with a projected -0.13% first-year return on $80,979 initial cash invested.
-0.13%
Cash On Cash
6.96%
Cap Rate
1.07
DSCR
$2,985
Rent
-$9
Cashflow
Cash Flow
$2,985 income − $2,994 expenses = $9 out of pocket
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
7.2%
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
$2,985
Total Expenses
$2,994
Mortgage P&I
55%
$1,630
Property Taxes
8%
$245
Home Insurance
4%
$105
HOA
0%
$0
Property Management
12%
$358
CapEx
4%
$119
Vacancy
3%
$90
Maintenance
4%
$119
Other
11%
$328