Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.63% first-year return on $80,055 initial cash invested.
-0.63%
Cash On Cash
6.13%
Cap Rate
1.04
DSCR
$2,686
Rent
-$42
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$296k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,055
Downpayment
20%
$59,100
Closing costs
1%
$2,955
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,686
Total Expenses
$2,728
Mortgage P&I
54%
$1,445
Property Taxes
9%
$239
Home Insurance
4%
$105
HOA
1%
$27
Property Management
12%
$322
CapEx
4%
$107
Vacancy
3%
$81
Maintenance
4%
$107
Other
11%
$295