Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.3% first-year return on $87,090 initial cash invested.
-2.3%
Cash On Cash
5.91%
Cap Rate
0.98
DSCR
$3,291
Rent
-$167
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,291 income − $3,458 expenses = $167 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
$3,291
Total Expenses
$3,458
Mortgage P&I
50%
$1,656
Property Taxes
16%
$532
Home Insurance
3%
$115
HOA
1%
$35
Property Management
12%
$395
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$362