Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.75% first-year return on $82,092 initial cash invested.
-4.75%
Cash On Cash
5.17%
Cap Rate
0.85
DSCR
$2,499
Rent
-$325
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$305k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,092
Downpayment
20%
$61,040
Closing costs
1%
$3,052
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,499
Total Expenses
$2,824
Mortgage P&I
62%
$1,540
Property Taxes
13%
$326
Home Insurance
4%
$108
HOA
0%
$0
Property Management
12%
$300
CapEx
4%
$100
Vacancy
3%
$75
Maintenance
4%
$100
Other
11%
$275