Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.3% first-year return on $85,536 initial cash invested.
-2.3%
Cash On Cash
5.68%
Cap Rate
0.96
DSCR
$2,631
Rent
-$164
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$322k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,536
Downpayment
20%
$64,320
Closing costs
1%
$3,216
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,631
Total Expenses
$2,795
Mortgage P&I
60%
$1,582
Property Taxes
8%
$202
Home Insurance
4%
$117
HOA
0%
$0
Property Management
12%
$316
CapEx
4%
$105
Vacancy
3%
$79
Maintenance
4%
$105
Other
11%
$289