Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.99% first-year return on $87,090 initial cash invested.
-7.99%
Cash On Cash
4.17%
Cap Rate
0.7
DSCR
$2,006
Rent
-$580
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$329k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,090
Downpayment
20%
$65,800
Closing costs
1%
$3,290
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,006
Total Expenses
$2,586
Mortgage P&I
82%
$1,644
Property Taxes
6%
$126
Home Insurance
6%
$115
HOA
1%
$19
Property Management
12%
$241
CapEx
4%
$80
Vacancy
3%
$60
Maintenance
4%
$80
Other
11%
$221