Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.85% first-year return on $86,397 initial cash invested.
-2.85%
Cash On Cash
5.5%
Cap Rate
0.94
DSCR
$2,955
Rent
-$205
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$326k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,397
Downpayment
20%
$65,140
Closing costs
1%
$3,257
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,955
Total Expenses
$3,160
Mortgage P&I
53%
$1,579
Property Taxes
16%
$461
Home Insurance
4%
$115
HOA
0%
$0
Property Management
12%
$355
CapEx
4%
$118
Vacancy
3%
$89
Maintenance
4%
$118
Other
11%
$325