Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.24% first-year return on $76,107 initial cash invested.
-2.24%
Cash On Cash
5.6%
Cap Rate
0.97
DSCR
$2,510
Rent
-$142
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$277k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,107
Downpayment
20%
$55,340
Closing costs
1%
$2,767
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,510
Total Expenses
$2,652
Mortgage P&I
53%
$1,334
Property Taxes
14%
$349
Home Insurance
5%
$117
HOA
0%
$0
Property Management
12%
$301
CapEx
4%
$100
Vacancy
3%
$75
Maintenance
4%
$100
Other
11%
$276