Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.63% first-year return on $80,223 initial cash invested.
-8.63%
Cash On Cash
4.11%
Cap Rate
0.67
DSCR
$2,187
Rent
-$577
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,187 income − $2,764 expenses = $577 out of pocket
Investment Breakdown
|
Purchase Price
$296k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,223
Downpayment
20%
$59,260
Closing costs
1%
$2,963
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,187
Total Expenses
$2,764
Mortgage P&I
69%
$1,504
Property Taxes
19%
$412
Home Insurance
5%
$105
HOA
0%
$0
Property Management
12%
$262
CapEx
4%
$87
Vacancy
3%
$66
Maintenance
4%
$87
Other
11%
$241