This property looks like a bad Mid-Term investment with a projected -1.88% first-year return on $80,979 initial cash invested.
-1.88%
Cash On Cash
6.52%
Cap Rate
0.99
DSCR
$2,846
Rent
-$127
Cashflow
Cash Flow
$2,846 income − $2,973 expenses = $127 out of pocket
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,979
Downpayment
20%
$59,980
Closing costs
1%
$2,999
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,846
Total Expenses
$2,973
Mortgage P&I
58%
$1,642
Property Taxes
9%
$258
Home Insurance
4%
$105
HOA
0%
$0
Property Management
12%
$342
CapEx
4%
$114
Vacancy
3%
$85
Maintenance
4%
$114
Other
11%
$313