Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.81% first-year return on $78,165 initial cash invested.
-2.81%
Cash On Cash
5.41%
Cap Rate
0.94
DSCR
$2,480
Rent
-$183
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$287k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,165
Downpayment
20%
$57,300
Closing costs
1%
$2,865
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,480
Total Expenses
$2,663
Mortgage P&I
55%
$1,375
Property Taxes
14%
$344
Home Insurance
4%
$101
HOA
0%
$0
Property Management
12%
$298
CapEx
4%
$99
Vacancy
3%
$74
Maintenance
4%
$99
Other
11%
$273