Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.58% first-year return on $81,168 initial cash invested.
-0.58%
Cash On Cash
6.2%
Cap Rate
1.04
DSCR
$2,620
Rent
-$39
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,168
Downpayment
20%
$60,160
Closing costs
1%
$3,008
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,620
Total Expenses
$2,659
Mortgage P&I
57%
$1,487
Property Taxes
6%
$167
Home Insurance
4%
$114
HOA
0%
$0
Property Management
12%
$314
CapEx
4%
$105
Vacancy
3%
$79
Maintenance
4%
$105
Other
11%
$288