Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.1% first-year return on $75,729 initial cash invested.
-0.1%
Cash On Cash
6.22%
Cap Rate
1.07
DSCR
$2,472
Rent
-$6
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,729
Downpayment
20%
$54,980
Closing costs
1%
$2,749
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,472
Total Expenses
$2,478
Mortgage P&I
54%
$1,331
Property Taxes
8%
$204
Home Insurance
4%
$102
HOA
0%
$0
Property Management
12%
$297
CapEx
4%
$99
Vacancy
3%
$74
Maintenance
4%
$99
Other
11%
$272