Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.52% first-year return on $85,830 initial cash invested.
-3.52%
Cash On Cash
5.39%
Cap Rate
0.92
DSCR
$3,258
Rent
-$252
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$323k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,830
Downpayment
20%
$64,600
Closing costs
1%
$3,230
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,258
Total Expenses
$3,510
Mortgage P&I
48%
$1,572
Property Taxes
21%
$684
Home Insurance
4%
$114
HOA
1%
$33
Property Management
12%
$391
CapEx
4%
$130
Vacancy
3%
$98
Maintenance
4%
$130
Other
11%
$358