Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.26% first-year return on $80,475 initial cash invested.
-9.26%
Cash On Cash
3.75%
Cap Rate
0.62
DSCR
$1,478
Rent
-$621
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$298k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,475
Downpayment
20%
$59,500
Closing costs
1%
$2,975
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,478
Total Expenses
$2,099
Mortgage P&I
101%
$1,491
Property Taxes
0%
$2
Home Insurance
7%
$104
HOA
0%
$0
Property Management
12%
$177
CapEx
4%
$59
Vacancy
3%
$44
Maintenance
4%
$59
Other
11%
$163