Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.28% first-year return on $82,344 initial cash invested.
-0.28%
Cash On Cash
6.23%
Cap Rate
1.06
DSCR
$2,628
Rent
-$19
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,344
Downpayment
20%
$61,280
Closing costs
1%
$3,064
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,628
Total Expenses
$2,647
Mortgage P&I
57%
$1,504
Property Taxes
5%
$140
Home Insurance
4%
$110
HOA
0%
$0
Property Management
12%
$315
CapEx
4%
$105
Vacancy
3%
$79
Maintenance
4%
$105
Other
11%
$289