Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.19% first-year return on $82,197 initial cash invested.
-0.19%
Cash On Cash
6.26%
Cap Rate
1.07
DSCR
$3,106
Rent
-$13
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$306k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,197
Downpayment
20%
$61,140
Closing costs
1%
$3,057
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,106
Total Expenses
$3,119
Mortgage P&I
48%
$1,485
Property Taxes
15%
$470
Home Insurance
3%
$108
HOA
0%
$0
Property Management
12%
$373
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$342