Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.7% first-year return on $84,003 initial cash invested.
-0.7%
Cash On Cash
6.29%
Cap Rate
1.04
DSCR
$2,720
Rent
-$49
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$314k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,003
Downpayment
20%
$62,860
Closing costs
1%
$3,143
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,720
Total Expenses
$2,769
Mortgage P&I
58%
$1,588
Property Taxes
5%
$138
Home Insurance
4%
$105
HOA
0%
$13
Property Management
12%
$326
CapEx
4%
$109
Vacancy
3%
$82
Maintenance
4%
$109
Other
11%
$299