Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.17% first-year return on $79,677 initial cash invested.
-2.17%
Cash On Cash
5.85%
Cap Rate
0.97
DSCR
$2,604
Rent
-$144
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$294k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,677
Downpayment
20%
$58,740
Closing costs
1%
$2,937
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,604
Total Expenses
$2,748
Mortgage P&I
57%
$1,472
Property Taxes
11%
$289
Home Insurance
4%
$103
HOA
0%
$0
Property Management
12%
$312
CapEx
4%
$104
Vacancy
3%
$78
Maintenance
4%
$104
Other
11%
$286