Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.73% first-year return on $77,850 initial cash invested.
-4.73%
Cash On Cash
5.21%
Cap Rate
0.87
DSCR
$2,970
Rent
-$307
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$285k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,850
Downpayment
20%
$57,000
Closing costs
1%
$2,850
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,970
Total Expenses
$3,277
Mortgage P&I
48%
$1,425
Property Taxes
21%
$634
Home Insurance
3%
$100
HOA
4%
$108
Property Management
12%
$356
CapEx
4%
$119
Vacancy
3%
$89
Maintenance
4%
$119
Other
11%
$327