Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.33% first-year return on $86,775 initial cash invested.
-1.33%
Cash On Cash
5.94%
Cap Rate
1.01
DSCR
$2,882
Rent
-$96
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$328k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,775
Downpayment
20%
$65,500
Closing costs
1%
$3,275
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,882
Total Expenses
$2,978
Mortgage P&I
56%
$1,602
Property Taxes
6%
$176
Home Insurance
4%
$117
HOA
4%
$104
Property Management
12%
$346
CapEx
4%
$115
Vacancy
3%
$86
Maintenance
4%
$115
Other
11%
$317