Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.6% first-year return on $80,979 initial cash invested.
-12.6%
Cash On Cash
3.39%
Cap Rate
0.52
DSCR
$1,428
Rent
-$850
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,428 income − $2,278 expenses = $850 out of pocket
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,979
Downpayment
20%
$59,980
Closing costs
1%
$2,999
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,428
Total Expenses
$2,278
Mortgage P&I
115%
$1,641
Property Taxes
3%
$47
Home Insurance
7%
$105
HOA
0%
$0
Property Management
12%
$171
CapEx
4%
$57
Vacancy
3%
$43
Maintenance
4%
$57
Other
11%
$157