Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.69% first-year return on $87,090 initial cash invested.
-2.69%
Cash On Cash
5.72%
Cap Rate
0.95
DSCR
$2,589
Rent
-$195
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,589 income − $2,784 expenses = $195 out of pocket
Investment Breakdown
|
Purchase Price
$329k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,589
Total Expenses
$2,784
Mortgage P&I
64%
$1,658
Property Taxes
5%
$127
Home Insurance
5%
$117
HOA
0%
$0
Property Management
12%
$311
CapEx
4%
$104
Vacancy
3%
$78
Maintenance
4%
$104
Other
11%
$285