Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.91% first-year return on $87,132 initial cash invested.
-1.91%
Cash On Cash
5.92%
Cap Rate
0.98
DSCR
$2,733
Rent
-$139
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,733 income − $2,872 expenses = $139 out of pocket
Investment Breakdown
|
Purchase Price
$329k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,733
Total Expenses
$2,872
Mortgage P&I
60%
$1,653
Property Taxes
6%
$159
Home Insurance
5%
$131
HOA
0%
$0
Property Management
12%
$328
CapEx
4%
$109
Vacancy
3%
$82
Maintenance
4%
$109
Other
11%
$301