Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.19% first-year return on $87,447 initial cash invested.
-1.19%
Cash On Cash
5.89%
Cap Rate
1.01
DSCR
$2,732
Rent
-$87
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,447
Downpayment
20%
$66,140
Closing costs
1%
$3,307
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,732
Total Expenses
$2,819
Mortgage P&I
59%
$1,600
Property Taxes
5%
$145
Home Insurance
4%
$113
HOA
1%
$32
Property Management
12%
$328
CapEx
4%
$109
Vacancy
3%
$82
Maintenance
4%
$109
Other
11%
$301