Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.57% first-year return on $80,790 initial cash invested.
-2.57%
Cash On Cash
5.73%
Cap Rate
0.95
DSCR
$2,475
Rent
-$173
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,475 income − $2,648 expenses = $173 out of pocket
Investment Breakdown
|
Purchase Price
$299k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,790
Downpayment
20%
$59,800
Closing costs
1%
$2,990
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,475
Total Expenses
$2,648
Mortgage P&I
61%
$1,502
Property Taxes
8%
$200
Home Insurance
4%
$105
HOA
0%
$0
Property Management
12%
$297
CapEx
4%
$99
Vacancy
3%
$74
Maintenance
4%
$99
Other
11%
$272