Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.23% first-year return on $74,385 initial cash invested.
-1.23%
Cash On Cash
6.16%
Cap Rate
1.03
DSCR
$2,836
Rent
-$76
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$269k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,385
Downpayment
20%
$53,700
Closing costs
1%
$2,685
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,836
Total Expenses
$2,912
Mortgage P&I
47%
$1,342
Property Taxes
18%
$503
Home Insurance
3%
$96
HOA
0%
$8
Property Management
12%
$340
CapEx
4%
$113
Vacancy
3%
$85
Maintenance
4%
$113
Other
11%
$312