Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.9% first-year return on $86,964 initial cash invested.
-2.9%
Cash On Cash
5.59%
Cap Rate
0.94
DSCR
$2,600
Rent
-$210
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,600 income − $2,810 expenses = $210 out of pocket
Investment Breakdown
|
Purchase Price
$328k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,600
Total Expenses
$2,810
Mortgage P&I
63%
$1,635
Property Taxes
6%
$166
Home Insurance
4%
$112
HOA
1%
$13
Property Management
12%
$312
CapEx
4%
$104
Vacancy
3%
$78
Maintenance
4%
$104
Other
11%
$286