Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.81% first-year return on $81,210 initial cash invested.
-6.81%
Cash On Cash
4.47%
Cap Rate
0.75
DSCR
$2,368
Rent
-$461
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$301k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,210
Downpayment
20%
$60,200
Closing costs
1%
$3,010
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,368
Total Expenses
$2,829
Mortgage P&I
63%
$1,488
Property Taxes
17%
$400
Home Insurance
6%
$136
HOA
0%
$0
Property Management
12%
$284
CapEx
4%
$95
Vacancy
3%
$71
Maintenance
4%
$95
Other
11%
$260