Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.42% first-year return on $86,943 initial cash invested.
-1.42%
Cash On Cash
6.07%
Cap Rate
1
DSCR
$2,664
Rent
-$103
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,664 income − $2,767 expenses = $103 out of pocket
Investment Breakdown
|
Purchase Price
$328k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,943
Downpayment
20%
$65,660
Closing costs
1%
$3,283
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,664
Total Expenses
$2,767
Mortgage P&I
62%
$1,656
Property Taxes
3%
$85
Home Insurance
4%
$119
HOA
0%
$0
Property Management
12%
$320
CapEx
4%
$107
Vacancy
3%
$80
Maintenance
4%
$107
Other
11%
$293