Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.5% first-year return on $87,090 initial cash invested.
-3.5%
Cash On Cash
5.59%
Cap Rate
0.92
DSCR
$2,940
Rent
-$254
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,940 income − $3,194 expenses = $254 out of pocket
Investment Breakdown
|
Purchase Price
$329k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,940
Total Expenses
$3,194
Mortgage P&I
57%
$1,669
Property Taxes
14%
$407
Home Insurance
4%
$118
HOA
0%
$0
Property Management
12%
$353
CapEx
4%
$118
Vacancy
3%
$88
Maintenance
4%
$118
Other
11%
$323