Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.71% first-year return on $80,643 initial cash invested.
-1.71%
Cash On Cash
6.67%
Cap Rate
1
DSCR
$2,676
Rent
-$115
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,676 income − $2,791 expenses = $115 out of pocket
Investment Breakdown
|
Purchase Price
$298k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,643
Downpayment
20%
$59,660
Closing costs
1%
$2,983
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,676
Total Expenses
$2,791
Mortgage P&I
62%
$1,667
Property Taxes
4%
$95
Home Insurance
4%
$105
HOA
1%
$15
Property Management
12%
$321
CapEx
4%
$107
Vacancy
3%
$80
Maintenance
4%
$107
Other
11%
$294