Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.65% first-year return on $86,439 initial cash invested.
-2.65%
Cash On Cash
5.85%
Cap Rate
0.95
DSCR
$2,799
Rent
-$191
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,799 income − $2,990 expenses = $191 out of pocket
Investment Breakdown
|
Purchase Price
$326k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,439
Downpayment
20%
$65,180
Closing costs
1%
$3,259
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,799
Total Expenses
$2,990
Mortgage P&I
60%
$1,667
Property Taxes
9%
$255
Home Insurance
4%
$116
HOA
0%
$0
Property Management
12%
$336
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$308