Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.34% first-year return on $77,934 initial cash invested.
-0.34%
Cash On Cash
6.45%
Cap Rate
1.06
DSCR
$2,836
Rent
-$22
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,934
Downpayment
20%
$57,080
Closing costs
1%
$2,854
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,836
Total Expenses
$2,858
Mortgage P&I
51%
$1,442
Property Taxes
12%
$351
Home Insurance
4%
$102
HOA
0%
$0
Property Management
12%
$340
CapEx
4%
$113
Vacancy
3%
$85
Maintenance
4%
$113
Other
11%
$312