Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.83% first-year return on $78,123 initial cash invested.
-1.83%
Cash On Cash
5.93%
Cap Rate
1
DSCR
$3,086
Rent
-$119
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$286k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,123
Downpayment
20%
$57,260
Closing costs
1%
$2,863
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,086
Total Expenses
$3,205
Mortgage P&I
46%
$1,410
Property Taxes
6%
$188
Home Insurance
3%
$105
HOA
15%
$454
Property Management
12%
$370
CapEx
4%
$123
Vacancy
3%
$93
Maintenance
4%
$123
Other
11%
$339