Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.01% first-year return on $85,179 initial cash invested.
-1.01%
Cash On Cash
6.08%
Cap Rate
1.04
DSCR
$3,374
Rent
-$72
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,179
Downpayment
20%
$63,980
Closing costs
1%
$3,199
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,374
Total Expenses
$3,446
Mortgage P&I
46%
$1,559
Property Taxes
16%
$545
Home Insurance
3%
$112
HOA
2%
$83
Property Management
12%
$405
CapEx
4%
$135
Vacancy
3%
$101
Maintenance
4%
$135
Other
11%
$371