Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.92% first-year return on $80,454 initial cash invested.
-3.92%
Cash On Cash
5.49%
Cap Rate
0.89
DSCR
$2,337
Rent
-$263
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,337 income − $2,600 expenses = $263 out of pocket
Investment Breakdown
|
Purchase Price
$297k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,454
Downpayment
20%
$59,480
Closing costs
1%
$2,974
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,337
Total Expenses
$2,600
Mortgage P&I
65%
$1,530
Property Taxes
7%
$161
Home Insurance
5%
$116
HOA
0%
$0
Property Management
12%
$280
CapEx
4%
$93
Vacancy
3%
$70
Maintenance
4%
$93
Other
11%
$257