Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.15% first-year return on $80,223 initial cash invested.
-1.15%
Cash On Cash
6.1%
Cap Rate
1.01
DSCR
$2,474
Rent
-$77
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,474 income − $2,551 expenses = $77 out of pocket
Investment Breakdown
|
Purchase Price
$296k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,223
Downpayment
20%
$59,260
Closing costs
1%
$2,963
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,474
Total Expenses
$2,551
Mortgage P&I
60%
$1,483
Property Taxes
6%
$138
Home Insurance
4%
$89
HOA
0%
$0
Property Management
12%
$297
CapEx
4%
$99
Vacancy
3%
$74
Maintenance
4%
$99
Other
11%
$272