Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.6% first-year return on $81,462 initial cash invested.
-8.6%
Cash On Cash
3.97%
Cap Rate
0.67
DSCR
$2,313
Rent
-$584
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$302k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,462
Downpayment
20%
$60,440
Closing costs
1%
$3,022
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,313
Total Expenses
$2,897
Mortgage P&I
64%
$1,490
Property Taxes
21%
$485
Home Insurance
6%
$135
HOA
0%
$0
Property Management
12%
$278
CapEx
4%
$93
Vacancy
3%
$69
Maintenance
4%
$93
Other
11%
$254