Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.34% first-year return on $75,246 initial cash invested.
-5.34%
Cash On Cash
4.9%
Cap Rate
0.82
DSCR
$2,166
Rent
-$335
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$273k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,246
Downpayment
20%
$54,520
Closing costs
1%
$2,726
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,166
Total Expenses
$2,501
Mortgage P&I
63%
$1,360
Property Taxes
14%
$308
Home Insurance
4%
$96
HOA
0%
$0
Property Management
12%
$260
CapEx
4%
$87
Vacancy
3%
$65
Maintenance
4%
$87
Other
11%
$238