Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.54% first-year return on $87,510 initial cash invested.
-1.54%
Cash On Cash
5.88%
Cap Rate
1.01
DSCR
$3,218
Rent
-$112
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
$87,510
Downpayment
20%
$66,200
Closing costs
1%
$3,310
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,218
Total Expenses
$3,330
Mortgage P&I
50%
$1,604
Property Taxes
16%
$526
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$386
CapEx
4%
$129
Vacancy
3%
$97
Maintenance
4%
$129
Other
11%
$354