Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.39% first-year return on $80,979 initial cash invested.
-1.39%
Cash On Cash
6.64%
Cap Rate
1.01
DSCR
$2,888
Rent
-$94
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,888 income − $2,982 expenses = $94 out of pocket
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
7.3%
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
$2,888
Total Expenses
$2,982
Mortgage P&I
57%
$1,637
Property Taxes
9%
$256
Home Insurance
4%
$105
HOA
0%
$0
Property Management
12%
$347
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$318