Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.56% first-year return on $81,273 initial cash invested.
-4.56%
Cash On Cash
5.24%
Cap Rate
0.88
DSCR
$3,093
Rent
-$309
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$301k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,273
Downpayment
20%
$60,260
Closing costs
1%
$3,013
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,093
Total Expenses
$3,402
Mortgage P&I
49%
$1,501
Property Taxes
21%
$656
Home Insurance
3%
$101
HOA
3%
$92
Property Management
12%
$371
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$340