Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.08% first-year return on $88,812 initial cash invested.
-3.08%
Cash On Cash
5.47%
Cap Rate
0.93
DSCR
$2,866
Rent
-$228
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$337k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,812
Downpayment
20%
$67,440
Closing costs
1%
$3,372
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,866
Total Expenses
$3,094
Mortgage P&I
58%
$1,649
Property Taxes
10%
$296
Home Insurance
5%
$129
HOA
2%
$45
Property Management
12%
$344
CapEx
4%
$115
Vacancy
3%
$86
Maintenance
4%
$115
Other
11%
$315