Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.47% first-year return on $86,229 initial cash invested.
-0.47%
Cash On Cash
6.22%
Cap Rate
1.06
DSCR
$3,168
Rent
-$34
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,229
Downpayment
20%
$64,980
Closing costs
1%
$3,249
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,168
Total Expenses
$3,202
Mortgage P&I
50%
$1,591
Property Taxes
6%
$187
Home Insurance
4%
$114
HOA
7%
$233
Property Management
12%
$380
CapEx
4%
$127
Vacancy
3%
$95
Maintenance
4%
$127
Other
11%
$348