Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.04% first-year return on $81,000 initial cash invested.
-14.04%
Cash On Cash
2.32%
Cap Rate
0.39
DSCR
$1,086
Rent
-$948
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,000
Downpayment
20%
$60,000
Closing costs
1%
$3,000
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,086
Total Expenses
$2,034
Mortgage P&I
137%
$1,484
Property Taxes
7%
$77
Home Insurance
10%
$105
HOA
0%
$0
Property Management
12%
$130
CapEx
4%
$43
Vacancy
3%
$33
Maintenance
4%
$43
Other
11%
$119