Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.16% first-year return on $83,961 initial cash invested.
-1.16%
Cash On Cash
5.89%
Cap Rate
1.02
DSCR
$2,841
Rent
-$81
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$314k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,961
Downpayment
20%
$62,820
Closing costs
1%
$3,141
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,841
Total Expenses
$2,922
Mortgage P&I
53%
$1,508
Property Taxes
12%
$336
Home Insurance
4%
$111
HOA
0%
$0
Property Management
12%
$341
CapEx
4%
$114
Vacancy
3%
$85
Maintenance
4%
$114
Other
11%
$313