Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.59% first-year return on $80,958 initial cash invested.
-2.59%
Cash On Cash
5.78%
Cap Rate
0.96
DSCR
$2,804
Rent
-$175
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,804 income − $2,979 expenses = $175 out of pocket
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,958
Downpayment
20%
$59,960
Closing costs
1%
$2,998
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,804
Total Expenses
$2,979
Mortgage P&I
54%
$1,508
Property Taxes
13%
$359
Home Insurance
4%
$105
HOA
2%
$55
Property Management
12%
$336
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$308