Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.13% first-year return on $80,454 initial cash invested.
-0.13%
Cash On Cash
7.18%
Cap Rate
1.07
DSCR
$3,168
Rent
-$9
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,168 income − $3,177 expenses = $9 out of pocket
Investment Breakdown
|
Purchase Price
$297k
Downpayment
20.0%
Interest Rate
7.5%
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
$3,168
Total Expenses
$3,177
Mortgage P&I
52%
$1,662
Property Taxes
10%
$313
Home Insurance
4%
$112
HOA
0%
$13
Property Management
12%
$380
CapEx
4%
$127
Vacancy
3%
$95
Maintenance
4%
$127
Other
11%
$348