Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.61% first-year return on $73,950 initial cash invested.
-1.61%
Cash On Cash
5.82%
Cap Rate
1
DSCR
$2,446
Rent
-$99
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,950
Downpayment
20%
$59,000
Closing costs
1%
$2,950
Rehab
0%
$0
Furnishing
4%
$12,000
Cashflow
Total Income
$2,446
Total Expenses
$2,545
Mortgage P&I
59%
$1,432
Property Taxes
7%
$178
Home Insurance
4%
$103
HOA
0%
$0
Property Management
12%
$294
CapEx
4%
$98
Vacancy
3%
$73
Maintenance
4%
$98
Other
11%
$269