Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.91% first-year return on $81,420 initial cash invested.
-5.91%
Cash On Cash
4.83%
Cap Rate
0.8
DSCR
$2,283
Rent
-$401
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$302k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,420
Downpayment
20%
$60,400
Closing costs
1%
$3,020
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,283
Total Expenses
$2,684
Mortgage P&I
67%
$1,525
Property Taxes
12%
$277
Home Insurance
5%
$107
HOA
0%
$0
Property Management
12%
$274
CapEx
4%
$91
Vacancy
3%
$68
Maintenance
4%
$91
Other
11%
$251