Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.76% first-year return on $87,090 initial cash invested.
-3.76%
Cash On Cash
5.64%
Cap Rate
0.91
DSCR
$2,943
Rent
-$273
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,943 income − $3,216 expenses = $273 out of pocket
Investment Breakdown
|
Purchase Price
$329k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,090
Downpayment
20%
$65,800
Closing costs
1%
$3,290
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,943
Total Expenses
$3,216
Mortgage P&I
58%
$1,701
Property Taxes
13%
$397
Home Insurance
4%
$117
HOA
0%
$0
Property Management
12%
$353
CapEx
4%
$118
Vacancy
3%
$88
Maintenance
4%
$118
Other
11%
$324