Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.06% first-year return on $87,489 initial cash invested.
-2.06%
Cash On Cash
5.68%
Cap Rate
0.98
DSCR
$2,769
Rent
-$150
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$331k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,489
Downpayment
20%
$66,180
Closing costs
1%
$3,309
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,769
Total Expenses
$2,919
Mortgage P&I
58%
$1,604
Property Taxes
9%
$257
Home Insurance
4%
$116
HOA
0%
$0
Property Management
12%
$332
CapEx
4%
$111
Vacancy
3%
$83
Maintenance
4%
$111
Other
11%
$305