Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.02% first-year return on $80,979 initial cash invested.
-5.02%
Cash On Cash
5.68%
Cap Rate
0.85
DSCR
$2,300
Rent
-$339
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,300 income − $2,639 expenses = $339 out of pocket
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
7.4%
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
$2,300
Total Expenses
$2,639
Mortgage P&I
72%
$1,666
Property Taxes
4%
$86
Home Insurance
5%
$105
HOA
0%
$0
Property Management
12%
$276
CapEx
4%
$92
Vacancy
3%
$69
Maintenance
4%
$92
Other
11%
$253