Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.39% first-year return on $86,649 initial cash invested.
-14.39%
Cash On Cash
3.12%
Cap Rate
0.47
DSCR
$1,923
Rent
-$1,039
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,923 income − $2,962 expenses = $1,039 out of pocket
Investment Breakdown
|
Purchase Price
$327k
Downpayment
20.0%
Interest Rate
7.4%
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
$1,923
Total Expenses
$2,962
Mortgage P&I
94%
$1,812
Property Taxes
19%
$359
Home Insurance
7%
$136
HOA
0%
$0
Property Management
12%
$231
CapEx
4%
$77
Vacancy
3%
$58
Maintenance
4%
$77
Other
11%
$212