Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.29% first-year return on $87,132 initial cash invested.
-2.29%
Cash On Cash
6.01%
Cap Rate
0.98
DSCR
$3,314
Rent
-$166
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,314 income − $3,480 expenses = $166 out of pocket
Investment Breakdown
|
Purchase Price
$329k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,132
Downpayment
20%
$65,840
Closing costs
1%
$3,292
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,314
Total Expenses
$3,480
Mortgage P&I
51%
$1,681
Property Taxes
17%
$555
Home Insurance
4%
$116
HOA
0%
$0
Property Management
12%
$398
CapEx
4%
$133
Vacancy
3%
$99
Maintenance
4%
$133
Other
11%
$365