Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.37% first-year return on $83,205 initial cash invested.
-3.37%
Cash On Cash
5.52%
Cap Rate
0.93
DSCR
$3,256
Rent
-$234
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$311k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,205
Downpayment
20%
$62,100
Closing costs
1%
$3,105
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,256
Total Expenses
$3,490
Mortgage P&I
47%
$1,533
Property Taxes
23%
$740
Home Insurance
3%
$110
HOA
0%
$0
Property Management
12%
$391
CapEx
4%
$130
Vacancy
3%
$98
Maintenance
4%
$130
Other
11%
$358