Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.59% first-year return on $84,885 initial cash invested.
-2.59%
Cash On Cash
5.66%
Cap Rate
0.96
DSCR
$3,076
Rent
-$183
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
$84,885
Downpayment
20%
$63,700
Closing costs
1%
$3,185
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,076
Total Expenses
$3,259
Mortgage P&I
51%
$1,563
Property Taxes
15%
$475
Home Insurance
4%
$112
HOA
2%
$64
Property Management
12%
$369
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$338