Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.66% first-year return on $77,577 initial cash invested.
-5.66%
Cash On Cash
4.59%
Cap Rate
0.79
DSCR
$1,930
Rent
-$366
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$284k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,577
Downpayment
20%
$56,740
Closing costs
1%
$2,837
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,930
Total Expenses
$2,296
Mortgage P&I
71%
$1,373
Property Taxes
9%
$165
Home Insurance
5%
$102
HOA
0%
$0
Property Management
12%
$232
CapEx
4%
$77
Vacancy
3%
$58
Maintenance
4%
$77
Other
11%
$212