Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.32% first-year return on $85,704 initial cash invested.
-0.32%
Cash On Cash
6.41%
Cap Rate
1.06
DSCR
$2,924
Rent
-$23
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$322k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,704
Downpayment
20%
$64,480
Closing costs
1%
$3,224
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,924
Total Expenses
$2,947
Mortgage P&I
56%
$1,629
Property Taxes
7%
$208
Home Insurance
4%
$115
HOA
0%
$0
Property Management
12%
$351
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$322