Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.83% first-year return on $88,497 initial cash invested.
-0.83%
Cash On Cash
6.18%
Cap Rate
1.03
DSCR
$2,914
Rent
-$61
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$336k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,497
Downpayment
20%
$67,140
Closing costs
1%
$3,357
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,914
Total Expenses
$2,975
Mortgage P&I
57%
$1,674
Property Taxes
7%
$190
Home Insurance
4%
$119
HOA
0%
$0
Property Management
12%
$350
CapEx
4%
$117
Vacancy
3%
$87
Maintenance
4%
$117
Other
11%
$321