Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.14% first-year return on $77,850 initial cash invested.
-0.14%
Cash On Cash
6.37%
Cap Rate
1.08
DSCR
$3,172
Rent
-$9
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,850
Downpayment
20%
$57,000
Closing costs
1%
$2,850
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,172
Total Expenses
$3,181
Mortgage P&I
44%
$1,394
Property Taxes
19%
$592
Home Insurance
3%
$100
HOA
1%
$16
Property Management
12%
$381
CapEx
4%
$127
Vacancy
3%
$95
Maintenance
4%
$127
Other
11%
$349