Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.99% first-year return on $87,552 initial cash invested.
-1.99%
Cash On Cash
5.61%
Cap Rate
0.98
DSCR
$2,818
Rent
-$145
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$331k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,552
Downpayment
20%
$66,240
Closing costs
1%
$3,312
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,818
Total Expenses
$2,963
Mortgage P&I
56%
$1,580
Property Taxes
10%
$279
Home Insurance
4%
$116
HOA
1%
$29
Property Management
12%
$338
CapEx
4%
$113
Vacancy
3%
$85
Maintenance
4%
$113
Other
11%
$310