Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.51% first-year return on $82,449 initial cash invested.
-11.51%
Cash On Cash
2.94%
Cap Rate
0.51
DSCR
$1,761
Rent
-$791
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$307k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,449
Downpayment
20%
$61,380
Closing costs
1%
$3,069
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,761
Total Expenses
$2,552
Mortgage P&I
84%
$1,472
Property Taxes
20%
$349
Home Insurance
8%
$133
HOA
0%
$0
Property Management
12%
$211
CapEx
4%
$70
Vacancy
3%
$53
Maintenance
4%
$70
Other
11%
$194