Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.23% first-year return on $86,061 initial cash invested.
-3.23%
Cash On Cash
5.57%
Cap Rate
0.92
DSCR
$2,448
Rent
-$232
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,448 income − $2,680 expenses = $232 out of pocket
Investment Breakdown
|
Purchase Price
$324k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,061
Downpayment
20%
$64,820
Closing costs
1%
$3,241
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,448
Total Expenses
$2,680
Mortgage P&I
67%
$1,639
Property Taxes
3%
$70
Home Insurance
5%
$122
HOA
1%
$17
Property Management
12%
$294
CapEx
4%
$98
Vacancy
3%
$73
Maintenance
4%
$98
Other
11%
$269