Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.78% first-year return on $84,129 initial cash invested.
-4.78%
Cash On Cash
4.82%
Cap Rate
0.83
DSCR
$2,078
Rent
-$335
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,129
Downpayment
20%
$62,980
Closing costs
1%
$3,149
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,078
Total Expenses
$2,413
Mortgage P&I
73%
$1,517
Property Taxes
4%
$80
Home Insurance
5%
$110
HOA
0%
$0
Property Management
12%
$249
CapEx
4%
$83
Vacancy
3%
$62
Maintenance
4%
$83
Other
11%
$229