Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.34% first-year return on $80,979 initial cash invested.
-2.34%
Cash On Cash
5.8%
Cap Rate
0.96
DSCR
$2,392
Rent
-$158
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
6.5%
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
$2,392
Total Expenses
$2,550
Mortgage P&I
63%
$1,511
Property Taxes
5%
$120
Home Insurance
4%
$105
HOA
0%
$0
Property Management
12%
$287
CapEx
4%
$96
Vacancy
3%
$72
Maintenance
4%
$96
Other
11%
$263