Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1% first-year return on $78,879 initial cash invested.
-1%
Cash On Cash
5.9%
Cap Rate
1.02
DSCR
$2,409
Rent
-$66
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,879
Downpayment
20%
$57,980
Closing costs
1%
$2,899
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,409
Total Expenses
$2,475
Mortgage P&I
58%
$1,396
Property Taxes
7%
$159
Home Insurance
4%
$102
HOA
0%
$0
Property Management
12%
$289
CapEx
4%
$96
Vacancy
3%
$72
Maintenance
4%
$96
Other
11%
$265