Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.66% first-year return on $80,979 initial cash invested.
-1.66%
Cash On Cash
6.03%
Cap Rate
1.01
DSCR
$3,082
Rent
-$112
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,082 income − $3,194 expenses = $112 out of pocket
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,082
Total Expenses
$3,194
Mortgage P&I
49%
$1,496
Property Taxes
18%
$546
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$370
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$339