Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.89% first-year return on $85,410 initial cash invested.
-0.89%
Cash On Cash
6.1%
Cap Rate
1.05
DSCR
$3,340
Rent
-$63
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$321k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,410
Downpayment
20%
$64,200
Closing costs
1%
$3,210
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,340
Total Expenses
$3,403
Mortgage P&I
47%
$1,560
Property Taxes
18%
$593
Home Insurance
3%
$114
HOA
0%
$0
Property Management
12%
$401
CapEx
4%
$134
Vacancy
3%
$100
Maintenance
4%
$134
Other
11%
$367