Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.96% first-year return on $81,882 initial cash invested.
-1.96%
Cash On Cash
5.79%
Cap Rate
0.98
DSCR
$2,420
Rent
-$134
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$304k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,882
Downpayment
20%
$60,840
Closing costs
1%
$3,042
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,420
Total Expenses
$2,554
Mortgage P&I
62%
$1,504
Property Taxes
5%
$117
Home Insurance
5%
$110
HOA
0%
$0
Property Management
12%
$290
CapEx
4%
$97
Vacancy
3%
$73
Maintenance
4%
$97
Other
11%
$266