Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.28% first-year return on $82,890 initial cash invested.
-0.28%
Cash On Cash
6.03%
Cap Rate
1.06
DSCR
$2,721
Rent
-$19
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$309k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,890
Downpayment
20%
$61,800
Closing costs
1%
$3,090
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,721
Total Expenses
$2,740
Mortgage P&I
54%
$1,462
Property Taxes
9%
$244
Home Insurance
4%
$108
HOA
0%
$0
Property Management
12%
$327
CapEx
4%
$109
Vacancy
3%
$82
Maintenance
4%
$109
Other
11%
$299