Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.68% first-year return on $81,000 initial cash invested.
-2.68%
Cash On Cash
5.48%
Cap Rate
0.94
DSCR
$2,139
Rent
-$181
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,000
Downpayment
20%
$60,000
Closing costs
1%
$3,000
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,139
Total Expenses
$2,320
Mortgage P&I
68%
$1,464
Property Taxes
0%
$6
Home Insurance
5%
$105
HOA
1%
$17
Property Management
12%
$257
CapEx
4%
$86
Vacancy
3%
$64
Maintenance
4%
$86
Other
11%
$235