Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.66% first-year return on $86,754 initial cash invested.
-1.66%
Cash On Cash
6.08%
Cap Rate
1
DSCR
$2,835
Rent
-$120
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,835 income − $2,955 expenses = $120 out of pocket
Investment Breakdown
|
Purchase Price
$327k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,754
Downpayment
20%
$65,480
Closing costs
1%
$3,274
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,835
Total Expenses
$2,955
Mortgage P&I
59%
$1,666
Property Taxes
7%
$207
Home Insurance
4%
$119
HOA
0%
$0
Property Management
12%
$340
CapEx
4%
$113
Vacancy
3%
$85
Maintenance
4%
$113
Other
11%
$312