Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.08% first-year return on $79,173 initial cash invested.
-4.08%
Cash On Cash
5.12%
Cap Rate
0.88
DSCR
$2,322
Rent
-$269
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$291k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,173
Downpayment
20%
$58,260
Closing costs
1%
$2,913
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,322
Total Expenses
$2,591
Mortgage P&I
61%
$1,420
Property Taxes
12%
$276
Home Insurance
5%
$105
HOA
0%
$0
Property Management
12%
$279
CapEx
4%
$93
Vacancy
3%
$70
Maintenance
4%
$93
Other
11%
$255