Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.1% first-year return on $81,063 initial cash invested.
-0.1%
Cash On Cash
6.6%
Cap Rate
1.07
DSCR
$2,703
Rent
-$7
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,703 income − $2,710 expenses = $7 out of pocket
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,703
Total Expenses
$2,710
Mortgage P&I
57%
$1,550
Property Taxes
5%
$135
Home Insurance
4%
$107
HOA
0%
$0
Property Management
12%
$324
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$297