Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.25% first-year return on $76,590 initial cash invested.
-0.25%
Cash On Cash
6.43%
Cap Rate
1.08
DSCR
$3,022
Rent
-$16
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$279k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,590
Downpayment
20%
$55,800
Closing costs
1%
$2,790
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,022
Total Expenses
$3,038
Mortgage P&I
46%
$1,390
Property Taxes
17%
$522
Home Insurance
3%
$98
HOA
0%
$0
Property Management
12%
$363
CapEx
4%
$121
Vacancy
3%
$91
Maintenance
4%
$121
Other
11%
$332