Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.4% first-year return on $86,922 initial cash invested.
-4.4%
Cash On Cash
6.01%
Cap Rate
0.89
DSCR
$2,976
Rent
-$319
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,976 income − $3,295 expenses = $319 out of pocket
Investment Breakdown
|
Purchase Price
$328k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,922
Downpayment
20%
$65,640
Closing costs
1%
$3,282
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,976
Total Expenses
$3,295
Mortgage P&I
62%
$1,845
Property Taxes
11%
$322
Home Insurance
4%
$117
HOA
0%
$0
Property Management
12%
$357
CapEx
4%
$119
Vacancy
3%
$89
Maintenance
4%
$119
Other
11%
$327