Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.46% first-year return on $78,186 initial cash invested.
-1.46%
Cash On Cash
6.07%
Cap Rate
1.02
DSCR
$3,084
Rent
-$95
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$287k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,186
Downpayment
20%
$57,320
Closing costs
1%
$2,866
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,084
Total Expenses
$3,179
Mortgage P&I
46%
$1,422
Property Taxes
18%
$545
Home Insurance
3%
$102
HOA
2%
$62
Property Management
12%
$370
CapEx
4%
$123
Vacancy
3%
$93
Maintenance
4%
$123
Other
11%
$339