Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.53% first-year return on $84,906 initial cash invested.
-1.53%
Cash On Cash
5.94%
Cap Rate
1.01
DSCR
$3,178
Rent
-$108
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$319k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,906
Downpayment
20%
$63,720
Closing costs
1%
$3,186
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,178
Total Expenses
$3,286
Mortgage P&I
49%
$1,558
Property Taxes
16%
$517
Home Insurance
4%
$114
HOA
1%
$17
Property Management
12%
$381
CapEx
4%
$127
Vacancy
3%
$95
Maintenance
4%
$127
Other
11%
$350