Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.49% first-year return on $78,690 initial cash invested.
-0.49%
Cash On Cash
6.11%
Cap Rate
1.05
DSCR
$2,488
Rent
-$32
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$289k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,690
Downpayment
20%
$57,800
Closing costs
1%
$2,890
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,488
Total Expenses
$2,520
Mortgage P&I
56%
$1,403
Property Taxes
7%
$168
Home Insurance
4%
$101
HOA
0%
$0
Property Management
12%
$299
CapEx
4%
$100
Vacancy
3%
$75
Maintenance
4%
$100
Other
11%
$274