Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.4% first-year return on $87,909 initial cash invested.
-0.4%
Cash On Cash
6.12%
Cap Rate
1.06
DSCR
$3,009
Rent
-$29
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$333k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,909
Downpayment
20%
$66,580
Closing costs
1%
$3,329
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,009
Total Expenses
$3,038
Mortgage P&I
53%
$1,608
Property Taxes
10%
$290
Home Insurance
4%
$118
HOA
0%
$0
Property Management
12%
$361
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$331