Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.23% first-year return on $80,622 initial cash invested.
-3.23%
Cash On Cash
5.51%
Cap Rate
0.92
DSCR
$2,540
Rent
-$217
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,540 income − $2,757 expenses = $217 out of pocket
Investment Breakdown
|
Purchase Price
$298k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,622
Downpayment
20%
$59,640
Closing costs
1%
$2,982
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,540
Total Expenses
$2,757
Mortgage P&I
58%
$1,485
Property Taxes
12%
$292
Home Insurance
5%
$116
HOA
0%
$0
Property Management
12%
$305
CapEx
4%
$102
Vacancy
3%
$76
Maintenance
4%
$102
Other
11%
$279