Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.58% first-year return on $87,153 initial cash invested.
-6.58%
Cash On Cash
5.5%
Cap Rate
0.81
DSCR
$3,088
Rent
-$478
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,088 income − $3,566 expenses = $478 out of pocket
Investment Breakdown
|
Purchase Price
$329k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,153
Downpayment
20%
$65,860
Closing costs
1%
$3,293
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,088
Total Expenses
$3,566
Mortgage P&I
60%
$1,862
Property Taxes
10%
$319
Home Insurance
4%
$116
HOA
7%
$217
Property Management
12%
$371
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$340