Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.9% first-year return on $85,557 initial cash invested.
-9.9%
Cash On Cash
3.55%
Cap Rate
0.61
DSCR
$2,124
Rent
-$706
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$322k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,557
Downpayment
20%
$64,340
Closing costs
1%
$3,217
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,124
Total Expenses
$2,830
Mortgage P&I
74%
$1,574
Property Taxes
16%
$341
Home Insurance
9%
$192
HOA
0%
$0
Property Management
12%
$255
CapEx
4%
$85
Vacancy
3%
$64
Maintenance
4%
$85
Other
11%
$234