Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.47% first-year return on $87,300 initial cash invested.
-0.47%
Cash On Cash
6.19%
Cap Rate
1.05
DSCR
$3,038
Rent
-$34
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,300
Downpayment
20%
$66,000
Closing costs
1%
$3,300
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,038
Total Expenses
$3,072
Mortgage P&I
53%
$1,613
Property Taxes
8%
$232
Home Insurance
4%
$116
HOA
3%
$77
Property Management
12%
$365
CapEx
4%
$122
Vacancy
3%
$91
Maintenance
4%
$122
Other
11%
$334