Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.65% first-year return on $84,255 initial cash invested.
-3.65%
Cash On Cash
5.39%
Cap Rate
0.91
DSCR
$2,913
Rent
-$256
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$316k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,255
Downpayment
20%
$63,100
Closing costs
1%
$3,155
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,913
Total Expenses
$3,169
Mortgage P&I
53%
$1,556
Property Taxes
18%
$510
Home Insurance
4%
$112
HOA
0%
$0
Property Management
12%
$350
CapEx
4%
$117
Vacancy
3%
$87
Maintenance
4%
$117
Other
11%
$320