Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.31% first-year return on $79,320 initial cash invested.
-6.31%
Cash On Cash
4.55%
Cap Rate
0.77
DSCR
$2,032
Rent
-$417
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$292k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,320
Downpayment
20%
$58,400
Closing costs
1%
$2,920
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,032
Total Expenses
$2,449
Mortgage P&I
71%
$1,443
Property Taxes
10%
$210
Home Insurance
5%
$105
HOA
0%
$0
Property Management
12%
$244
CapEx
4%
$81
Vacancy
3%
$61
Maintenance
4%
$81
Other
11%
$224