Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.91% first-year return on $82,239 initial cash invested.
-1.91%
Cash On Cash
5.93%
Cap Rate
0.99
DSCR
$2,792
Rent
-$131
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,239
Downpayment
20%
$61,180
Closing costs
1%
$3,059
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,792
Total Expenses
$2,923
Mortgage P&I
55%
$1,530
Property Taxes
12%
$335
Home Insurance
4%
$108
HOA
0%
$0
Property Management
12%
$335
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$307