Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.69% first-year return on $77,892 initial cash invested.
-1.69%
Cash On Cash
5.76%
Cap Rate
1
DSCR
$2,606
Rent
-$110
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$285k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,892
Downpayment
20%
$57,040
Closing costs
1%
$2,852
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,606
Total Expenses
$2,716
Mortgage P&I
53%
$1,376
Property Taxes
14%
$352
Home Insurance
4%
$102
HOA
0%
$0
Property Management
12%
$313
CapEx
4%
$104
Vacancy
3%
$78
Maintenance
4%
$104
Other
11%
$287