Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.65% first-year return on $77,829 initial cash invested.
-0.65%
Cash On Cash
6.17%
Cap Rate
1.04
DSCR
$2,582
Rent
-$42
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,829
Downpayment
20%
$56,980
Closing costs
1%
$2,849
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,582
Total Expenses
$2,624
Mortgage P&I
54%
$1,403
Property Taxes
9%
$244
Home Insurance
4%
$100
HOA
0%
$0
Property Management
12%
$310
CapEx
4%
$103
Vacancy
3%
$77
Maintenance
4%
$103
Other
11%
$284