Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.61% first-year return on $86,481 initial cash invested.
-0.61%
Cash On Cash
6.49%
Cap Rate
1.04
DSCR
$2,954
Rent
-$44
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,954 income − $2,998 expenses = $44 out of pocket
Investment Breakdown
|
Purchase Price
$326k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,481
Downpayment
20%
$65,220
Closing costs
1%
$3,261
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,954
Total Expenses
$2,998
Mortgage P&I
57%
$1,690
Property Taxes
6%
$188
Home Insurance
4%
$116
HOA
0%
$0
Property Management
12%
$354
CapEx
4%
$118
Vacancy
3%
$89
Maintenance
4%
$118
Other
11%
$325