Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.08% first-year return on $73,293 initial cash invested.
-1.08%
Cash On Cash
6.09%
Cap Rate
1.01
DSCR
$2,046
Rent
-$66
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$263k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,293
Downpayment
20%
$52,660
Closing costs
1%
$2,633
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,046
Total Expenses
$2,112
Mortgage P&I
65%
$1,320
Property Taxes
0%
$2
Home Insurance
5%
$94
HOA
0%
$0
Property Management
12%
$246
CapEx
4%
$82
Vacancy
3%
$61
Maintenance
4%
$82
Other
11%
$225