Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.19% first-year return on $86,586 initial cash invested.
-0.19%
Cash On Cash
6.86%
Cap Rate
1.07
DSCR
$3,504
Rent
-$14
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,504 income − $3,518 expenses = $14 out of pocket
Investment Breakdown
|
Purchase Price
$327k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,586
Downpayment
20%
$65,320
Closing costs
1%
$3,266
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,504
Total Expenses
$3,518
Mortgage P&I
50%
$1,741
Property Taxes
13%
$471
Home Insurance
3%
$116
HOA
0%
$0
Property Management
12%
$420
CapEx
4%
$140
Vacancy
3%
$105
Maintenance
4%
$140
Other
11%
$385