Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.64% first-year return on $80,727 initial cash invested.
-8.64%
Cash On Cash
4.21%
Cap Rate
0.68
DSCR
$2,164
Rent
-$581
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,164 income − $2,745 expenses = $581 out of pocket
Investment Breakdown
|
Purchase Price
$299k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,727
Downpayment
20%
$59,740
Closing costs
1%
$2,987
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,164
Total Expenses
$2,745
Mortgage P&I
71%
$1,543
Property Taxes
16%
$348
Home Insurance
5%
$117
HOA
0%
$0
Property Management
12%
$260
CapEx
4%
$87
Vacancy
3%
$65
Maintenance
4%
$87
Other
11%
$238