Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.01% first-year return on $87,090 initial cash invested.
-2.01%
Cash On Cash
6.02%
Cap Rate
0.98
DSCR
$2,944
Rent
-$146
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$329k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,090
Downpayment
20%
$65,800
Closing costs
1%
$3,290
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,944
Total Expenses
$3,090
Mortgage P&I
57%
$1,678
Property Taxes
11%
$332
Home Insurance
3%
$79
HOA
0%
$0
Property Management
12%
$353
CapEx
4%
$118
Vacancy
3%
$88
Maintenance
4%
$118
Other
11%
$324