Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.59% first-year return on $88,119 initial cash invested.
-1.59%
Cash On Cash
6.09%
Cap Rate
1.01
DSCR
$3,148
Rent
-$117
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$334k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,119
Downpayment
20%
$66,780
Closing costs
1%
$3,339
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,148
Total Expenses
$3,265
Mortgage P&I
54%
$1,685
Property Taxes
10%
$318
Home Insurance
4%
$114
HOA
2%
$78
Property Management
12%
$378
CapEx
4%
$126
Vacancy
3%
$94
Maintenance
4%
$126
Other
11%
$346