Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.89% first-year return on $80,265 initial cash invested.
-2.89%
Cash On Cash
5.9%
Cap Rate
0.96
DSCR
$3,120
Rent
-$193
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,120 income − $3,313 expenses = $193 out of pocket
Investment Breakdown
|
Purchase Price
$297k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,265
Downpayment
20%
$59,300
Closing costs
1%
$2,965
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,120
Total Expenses
$3,313
Mortgage P&I
49%
$1,527
Property Taxes
19%
$599
Home Insurance
4%
$126
HOA
0%
$0
Property Management
12%
$374
CapEx
4%
$125
Vacancy
3%
$94
Maintenance
4%
$125
Other
11%
$343