Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.13% first-year return on $85,956 initial cash invested.
-1.13%
Cash On Cash
5.86%
Cap Rate
1.02
DSCR
$2,868
Rent
-$81
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$324k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,956
Downpayment
20%
$64,720
Closing costs
1%
$3,236
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,868
Total Expenses
$2,949
Mortgage P&I
54%
$1,547
Property Taxes
11%
$311
Home Insurance
4%
$116
HOA
0%
$0
Property Management
12%
$344
CapEx
4%
$115
Vacancy
3%
$86
Maintenance
4%
$115
Other
11%
$315