Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.8% first-year return on $80,895 initial cash invested.
-3.8%
Cash On Cash
5.57%
Cap Rate
0.91
DSCR
$2,976
Rent
-$256
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,976 income − $3,232 expenses = $256 out of pocket
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,895
Downpayment
20%
$59,900
Closing costs
1%
$2,995
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,976
Total Expenses
$3,232
Mortgage P&I
51%
$1,526
Property Taxes
18%
$544
Home Insurance
4%
$107
HOA
1%
$44
Property Management
12%
$357
CapEx
4%
$119
Vacancy
3%
$89
Maintenance
4%
$119
Other
11%
$327