Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.17% first-year return on $87,090 initial cash invested.
-6.17%
Cash On Cash
4.8%
Cap Rate
0.79
DSCR
$2,230
Rent
-$448
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,230 income − $2,678 expenses = $448 out of pocket
Investment Breakdown
|
Purchase Price
$329k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,090
Downpayment
20%
$65,800
Closing costs
1%
$3,290
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,230
Total Expenses
$2,678
Mortgage P&I
75%
$1,676
Property Taxes
6%
$129
Home Insurance
5%
$115
HOA
0%
$0
Property Management
12%
$268
CapEx
4%
$89
Vacancy
3%
$67
Maintenance
4%
$89
Other
11%
$245