Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.26% first-year return on $88,812 initial cash invested.
-1.26%
Cash On Cash
5.88%
Cap Rate
1.01
DSCR
$2,638
Rent
-$93
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$337k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,812
Downpayment
20%
$67,440
Closing costs
1%
$3,372
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,638
Total Expenses
$2,731
Mortgage P&I
62%
$1,640
Property Taxes
2%
$58
Home Insurance
5%
$135
HOA
0%
$0
Property Management
12%
$317
CapEx
4%
$106
Vacancy
3%
$79
Maintenance
4%
$106
Other
11%
$290