Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.45% first-year return on $83,268 initial cash invested.
-4.45%
Cash On Cash
4.98%
Cap Rate
0.85
DSCR
$2,228
Rent
-$309
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$311k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,268
Downpayment
20%
$62,160
Closing costs
1%
$3,108
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,228
Total Expenses
$2,537
Mortgage P&I
68%
$1,510
Property Taxes
7%
$160
Home Insurance
5%
$110
HOA
0%
$0
Property Management
12%
$267
CapEx
4%
$89
Vacancy
3%
$67
Maintenance
4%
$89
Other
11%
$245