Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.62% first-year return on $80,895 initial cash invested.
-1.62%
Cash On Cash
5.96%
Cap Rate
1.01
DSCR
$3,142
Rent
-$109
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,895
Downpayment
20%
$59,900
Closing costs
1%
$2,995
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,142
Total Expenses
$3,251
Mortgage P&I
47%
$1,470
Property Taxes
18%
$561
Home Insurance
3%
$105
HOA
1%
$46
Property Management
12%
$377
CapEx
4%
$126
Vacancy
3%
$94
Maintenance
4%
$126
Other
11%
$346