Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.99% first-year return on $80,061 initial cash invested.
-0.99%
Cash On Cash
6.39%
Cap Rate
1.04
DSCR
$3,306
Rent
-$66
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,306 income − $3,372 expenses = $66 out of pocket
Investment Breakdown
|
Purchase Price
$324k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,061
Downpayment
20%
$64,820
Closing costs
1%
$3,241
Rehab
0%
$0
Furnishing
4%
$12,000
Cashflow
Total Income
$3,306
Total Expenses
$3,372
Mortgage P&I
50%
$1,660
Property Taxes
14%
$475
Home Insurance
3%
$113
HOA
0%
$0
Property Management
12%
$397
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$364