Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.86% first-year return on $86,964 initial cash invested.
-3.86%
Cash On Cash
5.5%
Cap Rate
0.92
DSCR
$3,538
Rent
-$280
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,538 income − $3,818 expenses = $280 out of pocket
Investment Breakdown
|
Purchase Price
$328k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,964
Downpayment
20%
$65,680
Closing costs
1%
$3,284
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,538
Total Expenses
$3,818
Mortgage P&I
46%
$1,643
Property Taxes
24%
$852
Home Insurance
3%
$119
HOA
0%
$0
Property Management
12%
$425
CapEx
4%
$142
Vacancy
3%
$106
Maintenance
4%
$142
Other
11%
$389