Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.52% first-year return on $86,670 initial cash invested.
-5.52%
Cash On Cash
5.04%
Cap Rate
0.83
DSCR
$2,956
Rent
-$399
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,956 income − $3,355 expenses = $399 out of pocket
Investment Breakdown
|
Purchase Price
$327k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,670
Downpayment
20%
$65,400
Closing costs
1%
$3,270
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,956
Total Expenses
$3,355
Mortgage P&I
56%
$1,655
Property Taxes
8%
$245
Home Insurance
4%
$116
HOA
11%
$334
Property Management
12%
$355
CapEx
4%
$118
Vacancy
3%
$89
Maintenance
4%
$118
Other
11%
$325