Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.06% first-year return on $80,055 initial cash invested.
-6.06%
Cash On Cash
4.91%
Cap Rate
0.79
DSCR
$2,064
Rent
-$404
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,064 income − $2,468 expenses = $404 out of pocket
Investment Breakdown
|
Purchase Price
$296k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,055
Downpayment
20%
$59,100
Closing costs
1%
$2,955
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,064
Total Expenses
$2,468
Mortgage P&I
74%
$1,529
Property Taxes
6%
$131
Home Insurance
5%
$105
HOA
0%
$0
Property Management
12%
$248
CapEx
4%
$83
Vacancy
3%
$62
Maintenance
4%
$83
Other
11%
$227