Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.13% first-year return on $81,000 initial cash invested.
-0.13%
Cash On Cash
6.25%
Cap Rate
1.07
DSCR
$2,704
Rent
-$9
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,000
Downpayment
20%
$60,000
Closing costs
1%
$3,000
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,704
Total Expenses
$2,713
Mortgage P&I
54%
$1,463
Property Taxes
8%
$227
Home Insurance
4%
$105
HOA
0%
$0
Property Management
12%
$324
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$297