Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.6% first-year return on $79,446 initial cash invested.
-2.6%
Cash On Cash
5.59%
Cap Rate
0.95
DSCR
$2,451
Rent
-$172
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$293k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,446
Downpayment
20%
$58,520
Closing costs
1%
$2,926
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,451
Total Expenses
$2,623
Mortgage P&I
59%
$1,437
Property Taxes
10%
$245
Home Insurance
4%
$107
HOA
0%
$0
Property Management
12%
$294
CapEx
4%
$98
Vacancy
3%
$74
Maintenance
4%
$98
Other
11%
$270