Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.33% first-year return on $86,670 initial cash invested.
-4.33%
Cash On Cash
5.86%
Cap Rate
0.89
DSCR
$2,660
Rent
-$313
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,660 income − $2,973 expenses = $313 out of pocket
Investment Breakdown
|
Purchase Price
$327k
Downpayment
20.0%
Interest Rate
7.4%
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
$2,660
Total Expenses
$2,973
Mortgage P&I
68%
$1,805
Property Taxes
5%
$142
Home Insurance
5%
$122
HOA
0%
$0
Property Management
12%
$319
CapEx
4%
$106
Vacancy
3%
$80
Maintenance
4%
$106
Other
11%
$293