Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.11% first-year return on $86,649 initial cash invested.
-4.11%
Cash On Cash
5.35%
Cap Rate
0.89
DSCR
$2,990
Rent
-$297
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,990 income − $3,287 expenses = $297 out of pocket
Investment Breakdown
|
Purchase Price
$327k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,649
Downpayment
20%
$65,380
Closing costs
1%
$3,269
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,990
Total Expenses
$3,287
Mortgage P&I
55%
$1,634
Property Taxes
11%
$318
Home Insurance
4%
$117
HOA
7%
$200
Property Management
12%
$359
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$329