Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.26% first-year return on $80,559 initial cash invested.
-3.26%
Cash On Cash
5.62%
Cap Rate
0.93
DSCR
$2,858
Rent
-$219
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,858 income − $3,077 expenses = $219 out of pocket
Investment Breakdown
|
Purchase Price
$298k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,559
Downpayment
20%
$59,580
Closing costs
1%
$2,979
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,858
Total Expenses
$3,077
Mortgage P&I
53%
$1,501
Property Taxes
16%
$471
Home Insurance
4%
$105
HOA
1%
$29
Property Management
12%
$343
CapEx
4%
$114
Vacancy
3%
$86
Maintenance
4%
$114
Other
11%
$314