Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.22% first-year return on $87,090 initial cash invested.
-11.22%
Cash On Cash
3.3%
Cap Rate
0.55
DSCR
$1,496
Rent
-$814
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,496 income − $2,310 expenses = $814 out of pocket
Investment Breakdown
|
Purchase Price
$329k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,090
Downpayment
20%
$65,800
Closing costs
1%
$3,290
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,496
Total Expenses
$2,310
Mortgage P&I
111%
$1,658
Property Taxes
2%
$27
Home Insurance
8%
$115
HOA
0%
$0
Property Management
12%
$180
CapEx
4%
$60
Vacancy
3%
$45
Maintenance
4%
$60
Other
11%
$165