Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.69% first-year return on $82,869 initial cash invested.
-3.69%
Cash On Cash
5.41%
Cap Rate
0.9
DSCR
$2,624
Rent
-$255
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$309k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,869
Downpayment
20%
$61,780
Closing costs
1%
$3,089
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,624
Total Expenses
$2,879
Mortgage P&I
59%
$1,542
Property Taxes
13%
$332
Home Insurance
4%
$112
HOA
0%
$0
Property Management
12%
$315
CapEx
4%
$105
Vacancy
3%
$79
Maintenance
4%
$105
Other
11%
$289