Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.33% first-year return on $86,901 initial cash invested.
-2.33%
Cash On Cash
5.65%
Cap Rate
0.96
DSCR
$2,728
Rent
-$169
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
$86,901
Downpayment
20%
$65,620
Closing costs
1%
$3,281
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,728
Total Expenses
$2,897
Mortgage P&I
59%
$1,605
Property Taxes
9%
$250
Home Insurance
4%
$115
HOA
0%
$0
Property Management
12%
$327
CapEx
4%
$109
Vacancy
3%
$82
Maintenance
4%
$109
Other
11%
$300