Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.95% first-year return on $80,979 initial cash invested.
-2.95%
Cash On Cash
5.67%
Cap Rate
0.94
DSCR
$2,724
Rent
-$199
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,724 income − $2,923 expenses = $199 out of pocket
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,979
Downpayment
20%
$59,980
Closing costs
1%
$2,999
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,724
Total Expenses
$2,923
Mortgage P&I
55%
$1,508
Property Taxes
13%
$358
Home Insurance
4%
$105
HOA
1%
$25
Property Management
12%
$327
CapEx
4%
$109
Vacancy
3%
$82
Maintenance
4%
$109
Other
11%
$300