Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.51% first-year return on $82,323 initial cash invested.
-5.51%
Cash On Cash
4.71%
Cap Rate
0.81
DSCR
$2,266
Rent
-$378
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$306k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,323
Downpayment
20%
$61,260
Closing costs
1%
$3,063
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,266
Total Expenses
$2,644
Mortgage P&I
66%
$1,490
Property Taxes
12%
$275
Home Insurance
5%
$108
HOA
0%
$0
Property Management
12%
$272
CapEx
4%
$91
Vacancy
3%
$68
Maintenance
4%
$91
Other
11%
$249