Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.78% first-year return on $78,123 initial cash invested.
-3.78%
Cash On Cash
5.25%
Cap Rate
0.9
DSCR
$2,604
Rent
-$246
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$286k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,123
Downpayment
20%
$57,260
Closing costs
1%
$2,863
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,604
Total Expenses
$2,850
Mortgage P&I
54%
$1,395
Property Taxes
18%
$469
Home Insurance
4%
$102
HOA
0%
$0
Property Management
12%
$312
CapEx
4%
$104
Vacancy
3%
$78
Maintenance
4%
$104
Other
11%
$286