Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.39% first-year return on $80,475 initial cash invested.
-1.39%
Cash On Cash
6.11%
Cap Rate
1.01
DSCR
$2,553
Rent
-$93
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,553 income − $2,646 expenses = $93 out of pocket
Investment Breakdown
|
Purchase Price
$298k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,475
Downpayment
20%
$59,500
Closing costs
1%
$2,975
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,553
Total Expenses
$2,646
Mortgage P&I
59%
$1,507
Property Taxes
7%
$178
Home Insurance
4%
$93
HOA
0%
$0
Property Management
12%
$306
CapEx
4%
$102
Vacancy
3%
$77
Maintenance
4%
$102
Other
11%
$281