Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.49% first-year return on $87,174 initial cash invested.
-2.49%
Cash On Cash
5.69%
Cap Rate
0.97
DSCR
$3,288
Rent
-$181
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$329k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,174
Downpayment
20%
$65,880
Closing costs
1%
$3,294
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,288
Total Expenses
$3,469
Mortgage P&I
49%
$1,612
Property Taxes
17%
$559
Home Insurance
4%
$118
HOA
2%
$60
Property Management
12%
$395
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$362