Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.06% first-year return on $79,551 initial cash invested.
-1.06%
Cash On Cash
6.15%
Cap Rate
1.04
DSCR
$3,018
Rent
-$70
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$293k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,551
Downpayment
20%
$58,620
Closing costs
1%
$2,931
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,018
Total Expenses
$3,088
Mortgage P&I
48%
$1,451
Property Taxes
16%
$491
Home Insurance
3%
$105
HOA
0%
$14
Property Management
12%
$362
CapEx
4%
$121
Vacancy
3%
$91
Maintenance
4%
$121
Other
11%
$332