Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.22% first-year return on $83,457 initial cash invested.
-0.22%
Cash On Cash
6.29%
Cap Rate
1.07
DSCR
$3,122
Rent
-$15
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$312k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,457
Downpayment
20%
$62,340
Closing costs
1%
$3,117
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,122
Total Expenses
$3,137
Mortgage P&I
49%
$1,523
Property Taxes
8%
$240
Home Insurance
4%
$112
HOA
6%
$200
Property Management
12%
$375
CapEx
4%
$125
Vacancy
3%
$94
Maintenance
4%
$125
Other
11%
$343