Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.04% first-year return on $80,790 initial cash invested.
-5.04%
Cash On Cash
5.34%
Cap Rate
0.85
DSCR
$2,498
Rent
-$339
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,498 income − $2,837 expenses = $339 out of pocket
Investment Breakdown
|
Purchase Price
$299k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,790
Downpayment
20%
$59,800
Closing costs
1%
$2,990
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,498
Total Expenses
$2,837
Mortgage P&I
63%
$1,570
Property Taxes
12%
$312
Home Insurance
4%
$105
HOA
0%
$0
Property Management
12%
$300
CapEx
4%
$100
Vacancy
3%
$75
Maintenance
4%
$100
Other
11%
$275