Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.21% first-year return on $80,790 initial cash invested.
-0.21%
Cash On Cash
6.28%
Cap Rate
1.07
DSCR
$3,063
Rent
-$14
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$299k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,790
Downpayment
20%
$59,800
Closing costs
1%
$2,990
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,063
Total Expenses
$3,077
Mortgage P&I
48%
$1,457
Property Taxes
15%
$472
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$368
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$337