Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.95% first-year return on $85,515 initial cash invested.
-2.95%
Cash On Cash
5.55%
Cap Rate
0.95
DSCR
$3,338
Rent
-$210
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,515
Downpayment
20%
$64,300
Closing costs
1%
$3,215
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,338
Total Expenses
$3,548
Mortgage P&I
47%
$1,562
Property Taxes
22%
$736
Home Insurance
3%
$114
HOA
0%
$0
Property Management
12%
$401
CapEx
4%
$134
Vacancy
3%
$100
Maintenance
4%
$134
Other
11%
$367