Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.04% first-year return on $72,390 initial cash invested.
-1.04%
Cash On Cash
5.92%
Cap Rate
1.02
DSCR
$2,170
Rent
-$63
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$259k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,390
Downpayment
20%
$51,800
Closing costs
1%
$2,590
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,170
Total Expenses
$2,233
Mortgage P&I
58%
$1,254
Property Taxes
7%
$150
Home Insurance
4%
$91
HOA
0%
$0
Property Management
12%
$260
CapEx
4%
$87
Vacancy
3%
$65
Maintenance
4%
$87
Other
11%
$239