Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.29% first-year return on $84,822 initial cash invested.
-5.29%
Cash On Cash
4.85%
Cap Rate
0.83
DSCR
$2,722
Rent
-$374
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,822
Downpayment
20%
$63,640
Closing costs
1%
$3,182
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,722
Total Expenses
$3,096
Mortgage P&I
57%
$1,552
Property Taxes
18%
$502
Home Insurance
4%
$116
HOA
0%
$0
Property Management
12%
$327
CapEx
4%
$109
Vacancy
3%
$82
Maintenance
4%
$109
Other
11%
$299