Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.3% first-year return on $78,291 initial cash invested.
-11.3%
Cash On Cash
3.06%
Cap Rate
0.52
DSCR
$1,472
Rent
-$737
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$287k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,291
Downpayment
20%
$57,420
Closing costs
1%
$2,871
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,472
Total Expenses
$2,209
Mortgage P&I
96%
$1,409
Property Taxes
13%
$197
Home Insurance
7%
$102
HOA
0%
$0
Property Management
12%
$177
CapEx
4%
$59
Vacancy
3%
$44
Maintenance
4%
$59
Other
11%
$162