Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.73% first-year return on $81,000 initial cash invested.
-6.73%
Cash On Cash
5.29%
Cap Rate
0.79
DSCR
$2,686
Rent
-$454
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,686 income − $3,140 expenses = $454 out of pocket
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,000
Downpayment
20%
$60,000
Closing costs
1%
$3,000
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,686
Total Expenses
$3,140
Mortgage P&I
62%
$1,670
Property Taxes
17%
$453
Home Insurance
4%
$105
HOA
0%
$0
Property Management
12%
$322
CapEx
4%
$107
Vacancy
3%
$81
Maintenance
4%
$107
Other
11%
$295