Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.32% first-year return on $86,502 initial cash invested.
-7.32%
Cash On Cash
4.53%
Cap Rate
0.74
DSCR
$2,325
Rent
-$528
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,325 income − $2,853 expenses = $528 out of pocket
Investment Breakdown
|
Purchase Price
$326k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,502
Downpayment
20%
$65,240
Closing costs
1%
$3,262
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,325
Total Expenses
$2,853
Mortgage P&I
72%
$1,667
Property Taxes
12%
$276
Home Insurance
5%
$119
HOA
0%
$0
Property Management
12%
$279
CapEx
4%
$93
Vacancy
3%
$70
Maintenance
4%
$93
Other
11%
$256