Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.61% first-year return on $87,279 initial cash invested.
-1.61%
Cash On Cash
5.76%
Cap Rate
1
DSCR
$3,044
Rent
-$117
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,279
Downpayment
20%
$65,980
Closing costs
1%
$3,299
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,044
Total Expenses
$3,161
Mortgage P&I
52%
$1,578
Property Taxes
14%
$432
Home Insurance
4%
$116
HOA
0%
$0
Property Management
12%
$365
CapEx
4%
$122
Vacancy
3%
$91
Maintenance
4%
$122
Other
11%
$335