Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.91% first-year return on $86,061 initial cash invested.
-5.91%
Cash On Cash
4.85%
Cap Rate
0.8
DSCR
$2,550
Rent
-$424
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,550 income − $2,974 expenses = $424 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
$2,550
Total Expenses
$2,974
Mortgage P&I
64%
$1,631
Property Taxes
14%
$360
Home Insurance
5%
$117
HOA
0%
$0
Property Management
12%
$306
CapEx
4%
$102
Vacancy
3%
$76
Maintenance
4%
$102
Other
11%
$280