Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.28% first-year return on $83,415 initial cash invested.
-1.28%
Cash On Cash
5.97%
Cap Rate
1.01
DSCR
$2,504
Rent
-$89
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,415
Downpayment
20%
$62,300
Closing costs
1%
$3,115
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,504
Total Expenses
$2,593
Mortgage P&I
62%
$1,540
Property Taxes
4%
$94
Home Insurance
4%
$109
HOA
0%
$0
Property Management
12%
$300
CapEx
4%
$100
Vacancy
3%
$75
Maintenance
4%
$100
Other
11%
$275