Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.64% first-year return on $84,423 initial cash invested.
-3.64%
Cash On Cash
5.41%
Cap Rate
0.91
DSCR
$3,054
Rent
-$256
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$316k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,423
Downpayment
20%
$63,260
Closing costs
1%
$3,163
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,054
Total Expenses
$3,310
Mortgage P&I
51%
$1,560
Property Taxes
18%
$554
Home Insurance
4%
$112
HOA
2%
$46
Property Management
12%
$366
CapEx
4%
$122
Vacancy
3%
$92
Maintenance
4%
$122
Other
11%
$336