Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.64% first-year return on $80,118 initial cash invested.
-0.64%
Cash On Cash
6.38%
Cap Rate
1.06
DSCR
$3,198
Rent
-$43
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,198 income − $3,241 expenses = $43 out of pocket
Investment Breakdown
|
Purchase Price
$296k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,118
Downpayment
20%
$59,160
Closing costs
1%
$2,958
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,198
Total Expenses
$3,241
Mortgage P&I
47%
$1,487
Property Taxes
18%
$561
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$384
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$352