Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.55% first-year return on $82,743 initial cash invested.
-1.55%
Cash On Cash
5.83%
Cap Rate
1.01
DSCR
$3,130
Rent
-$107
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$308k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,743
Downpayment
20%
$61,660
Closing costs
1%
$3,083
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,130
Total Expenses
$3,237
Mortgage P&I
47%
$1,480
Property Taxes
18%
$578
Home Insurance
4%
$115
HOA
0%
$0
Property Management
12%
$376
CapEx
4%
$125
Vacancy
3%
$94
Maintenance
4%
$125
Other
11%
$344