Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.28% first-year return on $86,859 initial cash invested.
-2.28%
Cash On Cash
5.72%
Cap Rate
0.96
DSCR
$2,706
Rent
-$165
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,706 income − $2,871 expenses = $165 out of pocket
Investment Breakdown
|
Purchase Price
$328k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,859
Downpayment
20%
$65,580
Closing costs
1%
$3,279
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,706
Total Expenses
$2,871
Mortgage P&I
60%
$1,621
Property Taxes
8%
$211
Home Insurance
4%
$119
HOA
0%
$0
Property Management
12%
$325
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$298