Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.11% first-year return on $81,063 initial cash invested.
-3.11%
Cash On Cash
5.65%
Cap Rate
0.93
DSCR
$2,666
Rent
-$210
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
$81,063
Downpayment
20%
$60,060
Closing costs
1%
$3,003
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,666
Total Expenses
$2,876
Mortgage P&I
57%
$1,517
Property Taxes
13%
$349
Home Insurance
4%
$103
HOA
0%
$0
Property Management
12%
$320
CapEx
4%
$107
Vacancy
3%
$80
Maintenance
4%
$107
Other
11%
$293