Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.27% first-year return on $78,102 initial cash invested.
-2.27%
Cash On Cash
5.82%
Cap Rate
0.97
DSCR
$2,764
Rent
-$148
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$286k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,102
Downpayment
20%
$57,240
Closing costs
1%
$2,862
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,764
Total Expenses
$2,912
Mortgage P&I
52%
$1,424
Property Taxes
17%
$475
Home Insurance
3%
$72
HOA
0%
$0
Property Management
12%
$332
CapEx
4%
$111
Vacancy
3%
$83
Maintenance
4%
$111
Other
11%
$304