Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.49% first-year return on $84,675 initial cash invested.
-3.49%
Cash On Cash
5.47%
Cap Rate
0.91
DSCR
$2,654
Rent
-$246
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$318k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,675
Downpayment
20%
$63,500
Closing costs
1%
$3,175
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,654
Total Expenses
$2,900
Mortgage P&I
60%
$1,587
Property Taxes
11%
$299
Home Insurance
4%
$112
HOA
0%
$0
Property Management
12%
$318
CapEx
4%
$106
Vacancy
3%
$80
Maintenance
4%
$106
Other
11%
$292