Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.6% first-year return on $77,640 initial cash invested.
-6.6%
Cash On Cash
4.47%
Cap Rate
0.75
DSCR
$2,050
Rent
-$427
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$284k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,640
Downpayment
20%
$56,800
Closing costs
1%
$2,840
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,050
Total Expenses
$2,477
Mortgage P&I
68%
$1,402
Property Taxes
13%
$275
Home Insurance
5%
$102
HOA
0%
$0
Property Management
12%
$246
CapEx
4%
$82
Vacancy
3%
$62
Maintenance
4%
$82
Other
11%
$226