Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.82% first-year return on $80,832 initial cash invested.
-2.82%
Cash On Cash
5.8%
Cap Rate
0.94
DSCR
$2,610
Rent
-$190
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,610 income − $2,800 expenses = $190 out of pocket
Investment Breakdown
|
Purchase Price
$299k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,832
Downpayment
20%
$59,840
Closing costs
1%
$2,992
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,610
Total Expenses
$2,800
Mortgage P&I
59%
$1,532
Property Taxes
11%
$274
Home Insurance
4%
$108
HOA
0%
$0
Property Management
12%
$313
CapEx
4%
$104
Vacancy
3%
$78
Maintenance
4%
$104
Other
11%
$287