Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.57% first-year return on $79,698 initial cash invested.
-0.57%
Cash On Cash
6.15%
Cap Rate
1.04
DSCR
$2,426
Rent
-$38
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$294k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,698
Downpayment
20%
$58,760
Closing costs
1%
$2,938
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,426
Total Expenses
$2,464
Mortgage P&I
60%
$1,446
Property Taxes
4%
$86
Home Insurance
4%
$107
HOA
0%
$0
Property Management
12%
$291
CapEx
4%
$97
Vacancy
3%
$73
Maintenance
4%
$97
Other
11%
$267