Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.78% first-year return on $87,069 initial cash invested.
-4.78%
Cash On Cash
5.09%
Cap Rate
0.85
DSCR
$2,391
Rent
-$347
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,391 income − $2,738 expenses = $347 out of pocket
Investment Breakdown
|
Purchase Price
$329k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,069
Downpayment
20%
$65,780
Closing costs
1%
$3,289
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,391
Total Expenses
$2,738
Mortgage P&I
69%
$1,645
Property Taxes
7%
$164
Home Insurance
5%
$115
HOA
0%
$0
Property Management
12%
$287
CapEx
4%
$96
Vacancy
3%
$72
Maintenance
4%
$96
Other
11%
$263