Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.64% first-year return on $86,649 initial cash invested.
-0.64%
Cash On Cash
6.13%
Cap Rate
1.05
DSCR
$2,949
Rent
-$46
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$327k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,649
Downpayment
20%
$65,380
Closing costs
1%
$3,269
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,949
Total Expenses
$2,995
Mortgage P&I
54%
$1,597
Property Taxes
9%
$257
Home Insurance
4%
$116
HOA
1%
$23
Property Management
12%
$354
CapEx
4%
$118
Vacancy
3%
$88
Maintenance
4%
$118
Other
11%
$324