Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.24% first-year return on $83,562 initial cash invested.
-8.24%
Cash On Cash
3.87%
Cap Rate
0.67
DSCR
$1,852
Rent
-$574
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$312k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,562
Downpayment
20%
$62,440
Closing costs
1%
$3,122
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,852
Total Expenses
$2,426
Mortgage P&I
81%
$1,507
Property Taxes
10%
$177
Home Insurance
6%
$112
HOA
0%
$0
Property Management
12%
$222
CapEx
4%
$74
Vacancy
3%
$56
Maintenance
4%
$74
Other
11%
$204