Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.22% first-year return on $80,496 initial cash invested.
-0.22%
Cash On Cash
6.17%
Cap Rate
1.06
DSCR
$2,486
Rent
-$15
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$298k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,496
Downpayment
20%
$59,520
Closing costs
1%
$2,976
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,486
Total Expenses
$2,501
Mortgage P&I
58%
$1,446
Property Taxes
4%
$106
Home Insurance
4%
$105
HOA
0%
$0
Property Management
12%
$298
CapEx
4%
$99
Vacancy
3%
$75
Maintenance
4%
$99
Other
11%
$273