Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.27% first-year return on $87,594 initial cash invested.
-3.27%
Cash On Cash
5.47%
Cap Rate
0.92
DSCR
$2,847
Rent
-$239
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$331k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,594
Downpayment
20%
$66,280
Closing costs
1%
$3,314
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,847
Total Expenses
$3,086
Mortgage P&I
57%
$1,637
Property Taxes
13%
$362
Home Insurance
4%
$119
HOA
0%
$0
Property Management
12%
$342
CapEx
4%
$114
Vacancy
3%
$85
Maintenance
4%
$114
Other
11%
$313