Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.53% first-year return on $87,090 initial cash invested.
-1.53%
Cash On Cash
6.18%
Cap Rate
1.01
DSCR
$3,075
Rent
-$111
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,075 income − $3,186 expenses = $111 out of pocket
Investment Breakdown
|
Purchase Price
$329k
Downpayment
20.0%
Interest Rate
6.6%
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
$3,075
Total Expenses
$3,186
Mortgage P&I
55%
$1,683
Property Taxes
11%
$343
Home Insurance
4%
$115
HOA
0%
$0
Property Management
12%
$369
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$338