Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.11% first-year return on $80,307 initial cash invested.
-2.11%
Cash On Cash
5.84%
Cap Rate
0.97
DSCR
$2,372
Rent
-$141
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,372 income − $2,513 expenses = $141 out of pocket
Investment Breakdown
|
Purchase Price
$297k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,307
Downpayment
20%
$59,340
Closing costs
1%
$2,967
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,372
Total Expenses
$2,513
Mortgage P&I
63%
$1,489
Property Taxes
5%
$110
Home Insurance
5%
$107
HOA
0%
$0
Property Management
12%
$285
CapEx
4%
$95
Vacancy
3%
$71
Maintenance
4%
$95
Other
11%
$261