Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.68% first-year return on $86,565 initial cash invested.
-1.68%
Cash On Cash
5.92%
Cap Rate
0.99
DSCR
$2,690
Rent
-$121
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,690 income − $2,811 expenses = $121 out of pocket
Investment Breakdown
|
Purchase Price
$327k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,565
Downpayment
20%
$65,300
Closing costs
1%
$3,265
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,690
Total Expenses
$2,811
Mortgage P&I
60%
$1,625
Property Taxes
6%
$153
Home Insurance
4%
$117
HOA
0%
$0
Property Management
12%
$323
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$296