Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.27% first-year return on $78,690 initial cash invested.
-1.27%
Cash On Cash
6.13%
Cap Rate
1.03
DSCR
$3,226
Rent
-$83
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$289k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,690
Downpayment
20%
$57,800
Closing costs
1%
$2,890
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,226
Total Expenses
$3,309
Mortgage P&I
44%
$1,430
Property Taxes
12%
$389
Home Insurance
3%
$101
HOA
9%
$292
Property Management
12%
$387
CapEx
4%
$129
Vacancy
3%
$97
Maintenance
4%
$129
Other
11%
$355