Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.49% first-year return on $77,829 initial cash invested.
-6.49%
Cash On Cash
4.54%
Cap Rate
0.77
DSCR
$2,270
Rent
-$421
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$285k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,829
Downpayment
20%
$56,980
Closing costs
1%
$2,849
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,270
Total Expenses
$2,691
Mortgage P&I
62%
$1,408
Property Taxes
18%
$411
Home Insurance
4%
$100
HOA
0%
$0
Property Management
12%
$272
CapEx
4%
$91
Vacancy
3%
$68
Maintenance
4%
$91
Other
11%
$250