Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.47% first-year return on $84,486 initial cash invested.
-0.47%
Cash On Cash
6.19%
Cap Rate
1.06
DSCR
$3,000
Rent
-$33
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$317k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,486
Downpayment
20%
$63,320
Closing costs
1%
$3,166
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,000
Total Expenses
$3,033
Mortgage P&I
52%
$1,547
Property Taxes
11%
$340
Home Insurance
4%
$126
HOA
0%
$0
Property Management
12%
$360
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$330