Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.58% first-year return on $85,452 initial cash invested.
-0.58%
Cash On Cash
6.12%
Cap Rate
1.05
DSCR
$2,992
Rent
-$41
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$321k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,452
Downpayment
20%
$64,240
Closing costs
1%
$3,212
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,992
Total Expenses
$3,033
Mortgage P&I
52%
$1,559
Property Taxes
11%
$341
Home Insurance
4%
$115
HOA
0%
$0
Property Management
12%
$359
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$329