Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.41% first-year return on $87,090 initial cash invested.
-8.41%
Cash On Cash
4.29%
Cap Rate
0.7
DSCR
$2,846
Rent
-$610
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,846 income − $3,456 expenses = $610 out of pocket
Investment Breakdown
|
Purchase Price
$329k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,090
Downpayment
20%
$65,800
Closing costs
1%
$3,290
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,846
Total Expenses
$3,456
Mortgage P&I
59%
$1,671
Property Taxes
25%
$702
Home Insurance
4%
$115
HOA
0%
$0
Property Management
12%
$342
CapEx
4%
$114
Vacancy
3%
$85
Maintenance
4%
$114
Other
11%
$313