Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.45% first-year return on $77,787 initial cash invested.
-2.45%
Cash On Cash
5.49%
Cap Rate
0.95
DSCR
$2,202
Rent
-$159
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$285k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,787
Downpayment
20%
$56,940
Closing costs
1%
$2,847
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,202
Total Expenses
$2,361
Mortgage P&I
62%
$1,374
Property Taxes
6%
$136
Home Insurance
5%
$103
HOA
0%
$0
Property Management
12%
$264
CapEx
4%
$88
Vacancy
3%
$66
Maintenance
4%
$88
Other
11%
$242