Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.24% first-year return on $86,880 initial cash invested.
-2.24%
Cash On Cash
5.98%
Cap Rate
0.97
DSCR
$2,678
Rent
-$162
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,678 income − $2,840 expenses = $162 out of pocket
Investment Breakdown
|
Purchase Price
$328k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,880
Downpayment
20%
$65,600
Closing costs
1%
$3,280
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,678
Total Expenses
$2,840
Mortgage P&I
63%
$1,689
Property Taxes
5%
$124
Home Insurance
4%
$117
HOA
0%
$0
Property Management
12%
$321
CapEx
4%
$107
Vacancy
3%
$80
Maintenance
4%
$107
Other
11%
$295