Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.21% first-year return on $80,790 initial cash invested.
-0.21%
Cash On Cash
6.63%
Cap Rate
1.08
DSCR
$3,268
Rent
-$14
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,268 income − $3,282 expenses = $14 out of pocket
Investment Breakdown
|
Purchase Price
$299k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,790
Downpayment
20%
$59,800
Closing costs
1%
$2,990
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,268
Total Expenses
$3,282
Mortgage P&I
47%
$1,535
Property Taxes
10%
$331
Home Insurance
3%
$105
HOA
6%
$200
Property Management
12%
$392
CapEx
4%
$131
Vacancy
3%
$98
Maintenance
4%
$131
Other
11%
$359