Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.21% first-year return on $85,032 initial cash invested.
-0.21%
Cash On Cash
6.24%
Cap Rate
1.07
DSCR
$2,928
Rent
-$15
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$319k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,032
Downpayment
20%
$63,840
Closing costs
1%
$3,192
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,928
Total Expenses
$2,943
Mortgage P&I
53%
$1,557
Property Taxes
5%
$156
Home Insurance
4%
$114
HOA
4%
$121
Property Management
12%
$351
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$322