Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.3% first-year return on $86,418 initial cash invested.
-4.3%
Cash On Cash
5.51%
Cap Rate
0.88
DSCR
$2,661
Rent
-$310
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,661 income − $2,971 expenses = $310 out of pocket
Investment Breakdown
|
Purchase Price
$326k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,418
Downpayment
20%
$65,160
Closing costs
1%
$3,258
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,661
Total Expenses
$2,971
Mortgage P&I
64%
$1,701
Property Taxes
9%
$250
Home Insurance
4%
$116
HOA
0%
$0
Property Management
12%
$319
CapEx
4%
$106
Vacancy
3%
$80
Maintenance
4%
$106
Other
11%
$293