Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.42% first-year return on $86,544 initial cash invested.
-0.42%
Cash On Cash
6.45%
Cap Rate
1.05
DSCR
$2,936
Rent
-$30
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,936 income − $2,966 expenses = $30 out of pocket
Investment Breakdown
|
Purchase Price
$326k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,544
Downpayment
20%
$65,280
Closing costs
1%
$3,264
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,936
Total Expenses
$2,966
Mortgage P&I
57%
$1,667
Property Taxes
6%
$173
Home Insurance
4%
$116
HOA
0%
$13
Property Management
12%
$352
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$323