Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.31% first-year return on $87,552 initial cash invested.
-8.31%
Cash On Cash
4.07%
Cap Rate
0.69
DSCR
$2,738
Rent
-$606
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,552
Downpayment
20%
$66,240
Closing costs
1%
$3,312
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,738
Total Expenses
$3,344
Mortgage P&I
59%
$1,620
Property Taxes
22%
$592
Home Insurance
4%
$117
HOA
3%
$83
Property Management
12%
$329
CapEx
4%
$110
Vacancy
3%
$82
Maintenance
4%
$110
Other
11%
$301