Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.61% first-year return on $80,580 initial cash invested.
-0.61%
Cash On Cash
6.37%
Cap Rate
1.04
DSCR
$2,688
Rent
-$41
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,688 income − $2,729 expenses = $41 out of pocket
Investment Breakdown
|
Purchase Price
$298k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,580
Downpayment
20%
$59,600
Closing costs
1%
$2,980
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,688
Total Expenses
$2,729
Mortgage P&I
56%
$1,516
Property Taxes
7%
$193
Home Insurance
4%
$104
HOA
0%
$0
Property Management
12%
$323
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$296