Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.13% first-year return on $85,368 initial cash invested.
-3.13%
Cash On Cash
5.42%
Cap Rate
0.92
DSCR
$2,588
Rent
-$223
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$321k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,368
Downpayment
20%
$64,160
Closing costs
1%
$3,208
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,588
Total Expenses
$2,811
Mortgage P&I
61%
$1,568
Property Taxes
10%
$246
Home Insurance
4%
$115
HOA
0%
$0
Property Management
12%
$311
CapEx
4%
$104
Vacancy
3%
$78
Maintenance
4%
$104
Other
11%
$285