Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.43% first-year return on $86,460 initial cash invested.
-3.43%
Cash On Cash
5.65%
Cap Rate
0.92
DSCR
$3,014
Rent
-$247
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,014 income − $3,261 expenses = $247 out of pocket
Investment Breakdown
|
Purchase Price
$326k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,460
Downpayment
20%
$65,200
Closing costs
1%
$3,260
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,014
Total Expenses
$3,261
Mortgage P&I
55%
$1,662
Property Taxes
15%
$457
Home Insurance
4%
$116
HOA
0%
$0
Property Management
12%
$362
CapEx
4%
$121
Vacancy
3%
$90
Maintenance
4%
$121
Other
11%
$332