Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.27% first-year return on $79,425 initial cash invested.
-0.27%
Cash On Cash
6.28%
Cap Rate
1.06
DSCR
$2,516
Rent
-$18
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$293k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,425
Downpayment
20%
$58,500
Closing costs
1%
$2,925
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,516
Total Expenses
$2,534
Mortgage P&I
58%
$1,447
Property Taxes
5%
$129
Home Insurance
4%
$102
HOA
0%
$0
Property Management
12%
$302
CapEx
4%
$101
Vacancy
3%
$75
Maintenance
4%
$101
Other
11%
$277