Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.23% first-year return on $78,039 initial cash invested.
-0.23%
Cash On Cash
6.4%
Cap Rate
1.07
DSCR
$2,832
Rent
-$15
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,039
Downpayment
20%
$57,180
Closing costs
1%
$2,859
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,832
Total Expenses
$2,847
Mortgage P&I
50%
$1,426
Property Taxes
13%
$369
Home Insurance
3%
$89
HOA
0%
$0
Property Management
12%
$340
CapEx
4%
$113
Vacancy
3%
$85
Maintenance
4%
$113
Other
11%
$312