Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.04% first-year return on $80,559 initial cash invested.
-9.04%
Cash On Cash
4.7%
Cap Rate
0.71
DSCR
$3,201
Rent
-$607
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,201 income − $3,808 expenses = $607 out of pocket
Investment Breakdown
|
Purchase Price
$298k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,559
Downpayment
20%
$59,580
Closing costs
1%
$2,979
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,201
Total Expenses
$3,808
Mortgage P&I
51%
$1,646
Property Taxes
11%
$337
Home Insurance
3%
$105
HOA
20%
$632
Property Management
12%
$384
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$352