Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.23% first-year return on $86,544 initial cash invested.
-3.23%
Cash On Cash
5.5%
Cap Rate
0.93
DSCR
$2,889
Rent
-$233
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$326k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,544
Downpayment
20%
$65,280
Closing costs
1%
$3,264
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,889
Total Expenses
$3,122
Mortgage P&I
56%
$1,614
Property Taxes
14%
$410
Home Insurance
4%
$114
HOA
0%
$0
Property Management
12%
$347
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$318