Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.68% first-year return on $74,469 initial cash invested.
-1.68%
Cash On Cash
5.83%
Cap Rate
1
DSCR
$2,510
Rent
-$104
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$269k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,469
Downpayment
20%
$53,780
Closing costs
1%
$2,689
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,510
Total Expenses
$2,614
Mortgage P&I
52%
$1,310
Property Taxes
14%
$358
Home Insurance
4%
$94
HOA
0%
$0
Property Management
12%
$301
CapEx
4%
$100
Vacancy
3%
$75
Maintenance
4%
$100
Other
11%
$276