Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.09% first-year return on $87,090 initial cash invested.
-3.09%
Cash On Cash
5.69%
Cap Rate
0.93
DSCR
$2,578
Rent
-$224
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,578 income − $2,802 expenses = $224 out of pocket
Investment Breakdown
|
Purchase Price
$329k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,090
Downpayment
20%
$65,800
Closing costs
1%
$3,290
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,578
Total Expenses
$2,802
Mortgage P&I
65%
$1,680
Property Taxes
4%
$108
Home Insurance
5%
$138
HOA
0%
$0
Property Management
12%
$309
CapEx
4%
$103
Vacancy
3%
$77
Maintenance
4%
$103
Other
11%
$284