Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.62% first-year return on $76,086 initial cash invested.
-1.62%
Cash On Cash
5.84%
Cap Rate
1
DSCR
$2,484
Rent
-$103
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$277k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,086
Downpayment
20%
$55,320
Closing costs
1%
$2,766
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,484
Total Expenses
$2,587
Mortgage P&I
54%
$1,349
Property Taxes
12%
$298
Home Insurance
4%
$96
HOA
0%
$0
Property Management
12%
$298
CapEx
4%
$99
Vacancy
3%
$75
Maintenance
4%
$99
Other
11%
$273