Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.78% first-year return on $84,108 initial cash invested.
-1.78%
Cash On Cash
6.41%
Cap Rate
1
DSCR
$3,291
Rent
-$125
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,108
Downpayment
20%
$62,960
Closing costs
1%
$3,148
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,291
Total Expenses
$3,416
Mortgage P&I
51%
$1,674
Property Taxes
16%
$534
Home Insurance
3%
$88
HOA
0%
$0
Property Management
12%
$395
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$362