Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.31% first-year return on $72,579 initial cash invested.
-0.31%
Cash On Cash
6.09%
Cap Rate
1.05
DSCR
$2,126
Rent
-$19
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,579
Downpayment
20%
$51,980
Closing costs
1%
$2,599
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,126
Total Expenses
$2,145
Mortgage P&I
59%
$1,254
Property Taxes
4%
$77
Home Insurance
4%
$91
HOA
0%
$0
Property Management
12%
$255
CapEx
4%
$85
Vacancy
3%
$64
Maintenance
4%
$85
Other
11%
$234