Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.03% first-year return on $83,919 initial cash invested.
-4.03%
Cash On Cash
5.15%
Cap Rate
0.88
DSCR
$2,310
Rent
-$282
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,919
Downpayment
20%
$62,780
Closing costs
1%
$3,139
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,310
Total Expenses
$2,592
Mortgage P&I
67%
$1,537
Property Taxes
7%
$157
Home Insurance
5%
$114
HOA
0%
$0
Property Management
12%
$277
CapEx
4%
$92
Vacancy
3%
$69
Maintenance
4%
$92
Other
11%
$254