Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.81% first-year return on $86,712 initial cash invested.
-3.81%
Cash On Cash
6.06%
Cap Rate
0.92
DSCR
$3,255
Rent
-$275
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,255 income − $3,530 expenses = $275 out of pocket
Investment Breakdown
|
Purchase Price
$327k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,712
Downpayment
20%
$65,440
Closing costs
1%
$3,272
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,255
Total Expenses
$3,530
Mortgage P&I
55%
$1,797
Property Taxes
15%
$484
Home Insurance
4%
$119
HOA
1%
$23
Property Management
12%
$391
CapEx
4%
$130
Vacancy
3%
$98
Maintenance
4%
$130
Other
11%
$358