Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.57% first-year return on $81,777 initial cash invested.
-1.57%
Cash On Cash
5.94%
Cap Rate
1
DSCR
$2,522
Rent
-$107
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$304k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,777
Downpayment
20%
$60,740
Closing costs
1%
$3,037
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,522
Total Expenses
$2,629
Mortgage P&I
60%
$1,510
Property Taxes
6%
$153
Home Insurance
4%
$108
HOA
0%
$0
Property Management
12%
$303
CapEx
4%
$101
Vacancy
3%
$76
Maintenance
4%
$101
Other
11%
$277