Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.28% first-year return on $86,754 initial cash invested.
-2.28%
Cash On Cash
6%
Cap Rate
0.97
DSCR
$3,024
Rent
-$165
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,024 income − $3,189 expenses = $165 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
$3,024
Total Expenses
$3,189
Mortgage P&I
56%
$1,680
Property Taxes
12%
$368
Home Insurance
4%
$112
HOA
0%
$0
Property Management
12%
$363
CapEx
4%
$121
Vacancy
3%
$91
Maintenance
4%
$121
Other
11%
$333