Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected 0% first-year return on $87,027 initial cash invested.
0%
Cash On Cash
6.22%
Cap Rate
1.07
DSCR
$2,772
Rent
$0
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,027
Downpayment
20%
$65,740
Closing costs
1%
$3,287
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,772
Total Expenses
$2,772
Mortgage P&I
57%
$1,592
Property Taxes
4%
$120
Home Insurance
4%
$117
HOA
0%
$0
Property Management
12%
$333
CapEx
4%
$111
Vacancy
3%
$83
Maintenance
4%
$111
Other
11%
$305