Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.17% first-year return on $84,927 initial cash invested.
-4.17%
Cash On Cash
5.07%
Cap Rate
0.88
DSCR
$2,856
Rent
-$295
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,927
Downpayment
20%
$63,740
Closing costs
1%
$3,187
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,856
Total Expenses
$3,151
Mortgage P&I
54%
$1,528
Property Taxes
18%
$512
Home Insurance
4%
$114
HOA
1%
$26
Property Management
12%
$343
CapEx
4%
$114
Vacancy
3%
$86
Maintenance
4%
$114
Other
11%
$314