Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.06% first-year return on $80,979 initial cash invested.
-8.06%
Cash On Cash
4.03%
Cap Rate
0.68
DSCR
$1,882
Rent
-$544
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.3%
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
$1,882
Total Expenses
$2,426
Mortgage P&I
78%
$1,477
Property Taxes
11%
$205
Home Insurance
6%
$105
HOA
0%
$0
Property Management
12%
$226
CapEx
4%
$75
Vacancy
3%
$56
Maintenance
4%
$75
Other
11%
$207