Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.11% first-year return on $80,706 initial cash invested.
-5.11%
Cash On Cash
5.09%
Cap Rate
0.84
DSCR
$2,378
Rent
-$344
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,378 income − $2,722 expenses = $344 out of pocket
Investment Breakdown
|
Purchase Price
$299k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,706
Downpayment
20%
$59,720
Closing costs
1%
$2,986
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,378
Total Expenses
$2,722
Mortgage P&I
64%
$1,516
Property Taxes
12%
$291
Home Insurance
5%
$107
HOA
0%
$0
Property Management
12%
$285
CapEx
4%
$95
Vacancy
3%
$71
Maintenance
4%
$95
Other
11%
$262