Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.97% first-year return on $82,491 initial cash invested.
-0.97%
Cash On Cash
6.22%
Cap Rate
1.04
DSCR
$3,168
Rent
-$67
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$307k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,491
Downpayment
20%
$61,420
Closing costs
1%
$3,071
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,168
Total Expenses
$3,235
Mortgage P&I
48%
$1,531
Property Taxes
16%
$515
Home Insurance
4%
$112
HOA
0%
$0
Property Management
12%
$380
CapEx
4%
$127
Vacancy
3%
$95
Maintenance
4%
$127
Other
11%
$348