Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.2% first-year return on $79,929 initial cash invested.
-0.2%
Cash On Cash
6.32%
Cap Rate
1.08
DSCR
$3,054
Rent
-$13
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,929
Downpayment
20%
$58,980
Closing costs
1%
$2,949
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,054
Total Expenses
$3,067
Mortgage P&I
47%
$1,444
Property Taxes
16%
$480
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$366
CapEx
4%
$122
Vacancy
3%
$92
Maintenance
4%
$122
Other
11%
$336