Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.86% first-year return on $85,935 initial cash invested.
-1.86%
Cash On Cash
5.88%
Cap Rate
0.98
DSCR
$2,626
Rent
-$133
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,626 income − $2,759 expenses = $133 out of pocket
Investment Breakdown
|
Purchase Price
$324k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,935
Downpayment
20%
$64,700
Closing costs
1%
$3,235
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,626
Total Expenses
$2,759
Mortgage P&I
61%
$1,614
Property Taxes
5%
$136
Home Insurance
4%
$116
HOA
0%
$0
Property Management
12%
$315
CapEx
4%
$105
Vacancy
3%
$79
Maintenance
4%
$105
Other
11%
$289