Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.36% first-year return on $87,300 initial cash invested.
-16.36%
Cash On Cash
1.77%
Cap Rate
0.3
DSCR
$1,830
Rent
-$1,190
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,300
Downpayment
20%
$66,000
Closing costs
1%
$3,300
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,830
Total Expenses
$3,020
Mortgage P&I
88%
$1,604
Property Taxes
37%
$678
Home Insurance
6%
$116
HOA
0%
$0
Property Management
12%
$220
CapEx
4%
$73
Vacancy
3%
$55
Maintenance
4%
$73
Other
11%
$201