Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.19% first-year return on $80,832 initial cash invested.
-0.19%
Cash On Cash
6.54%
Cap Rate
1.07
DSCR
$2,829
Rent
-$13
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,829 income − $2,842 expenses = $13 out of pocket
Investment Breakdown
|
Purchase Price
$299k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,832
Downpayment
20%
$59,840
Closing costs
1%
$2,992
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,829
Total Expenses
$2,842
Mortgage P&I
54%
$1,531
Property Taxes
9%
$243
Home Insurance
4%
$107
HOA
0%
$0
Property Management
12%
$339
CapEx
4%
$113
Vacancy
3%
$85
Maintenance
4%
$113
Other
11%
$311