Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.81% first-year return on $72,180 initial cash invested.
-15.81%
Cash On Cash
1.7%
Cap Rate
0.29
DSCR
$1,450
Rent
-$951
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$258k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,180
Downpayment
20%
$51,600
Closing costs
1%
$2,580
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,450
Total Expenses
$2,401
Mortgage P&I
87%
$1,259
Property Taxes
19%
$281
Home Insurance
14%
$206
HOA
11%
$161
Property Management
12%
$174
CapEx
4%
$58
Vacancy
3%
$44
Maintenance
4%
$58
Other
11%
$160