Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.03% first-year return on $86,355 initial cash invested.
-1.03%
Cash On Cash
6.06%
Cap Rate
1.02
DSCR
$2,526
Rent
-$74
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,526 income − $2,600 expenses = $74 out of pocket
Investment Breakdown
|
Purchase Price
$326k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,355
Downpayment
20%
$65,100
Closing costs
1%
$3,255
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,526
Total Expenses
$2,600
Mortgage P&I
64%
$1,616
Property Taxes
0%
$11
Home Insurance
5%
$114
HOA
0%
$0
Property Management
12%
$303
CapEx
4%
$101
Vacancy
3%
$76
Maintenance
4%
$101
Other
11%
$278