Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.11% first-year return on $77,913 initial cash invested.
-1.11%
Cash On Cash
6.13%
Cap Rate
1.02
DSCR
$2,678
Rent
-$72
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$285k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,913
Downpayment
20%
$57,060
Closing costs
1%
$2,853
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,678
Total Expenses
$2,750
Mortgage P&I
53%
$1,422
Property Taxes
12%
$316
Home Insurance
4%
$102
HOA
0%
$0
Property Management
12%
$321
CapEx
4%
$107
Vacancy
3%
$80
Maintenance
4%
$107
Other
11%
$295