Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2% first-year return on $80,958 initial cash invested.
-2%
Cash On Cash
6.15%
Cap Rate
0.99
DSCR
$3,164
Rent
-$135
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,164 income − $3,299 expenses = $135 out of pocket
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,958
Downpayment
20%
$59,960
Closing costs
1%
$2,998
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,164
Total Expenses
$3,299
Mortgage P&I
49%
$1,544
Property Taxes
17%
$545
Home Insurance
3%
$108
HOA
1%
$25
Property Management
12%
$380
CapEx
4%
$127
Vacancy
3%
$95
Maintenance
4%
$127
Other
11%
$348