Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.25% first-year return on $82,323 initial cash invested.
-0.25%
Cash On Cash
6.3%
Cap Rate
1.08
DSCR
$3,266
Rent
-$17
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$306k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,323
Downpayment
20%
$61,260
Closing costs
1%
$3,063
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,266
Total Expenses
$3,283
Mortgage P&I
46%
$1,494
Property Taxes
17%
$564
Home Insurance
3%
$114
HOA
0%
$0
Property Management
12%
$392
CapEx
4%
$131
Vacancy
3%
$98
Maintenance
4%
$131
Other
11%
$359