Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.95% first-year return on $87,132 initial cash invested.
-6.95%
Cash On Cash
5.14%
Cap Rate
0.78
DSCR
$2,816
Rent
-$505
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,816 income − $3,321 expenses = $505 out of pocket
Investment Breakdown
|
Purchase Price
$329k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,132
Downpayment
20%
$65,840
Closing costs
1%
$3,292
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,816
Total Expenses
$3,321
Mortgage P&I
64%
$1,803
Property Taxes
14%
$403
Home Insurance
4%
$119
HOA
1%
$38
Property Management
12%
$338
CapEx
4%
$113
Vacancy
3%
$84
Maintenance
4%
$113
Other
11%
$310