Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.58% first-year return on $80,853 initial cash invested.
-3.58%
Cash On Cash
5.71%
Cap Rate
0.92
DSCR
$2,850
Rent
-$241
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,850 income − $3,091 expenses = $241 out of pocket
Investment Breakdown
|
Purchase Price
$299k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,853
Downpayment
20%
$59,860
Closing costs
1%
$2,993
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,850
Total Expenses
$3,091
Mortgage P&I
54%
$1,550
Property Taxes
16%
$464
Home Insurance
4%
$107
HOA
0%
$0
Property Management
12%
$342
CapEx
4%
$114
Vacancy
3%
$86
Maintenance
4%
$114
Other
11%
$314