Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.2% first-year return on $86,691 initial cash invested.
-3.2%
Cash On Cash
5.34%
Cap Rate
0.93
DSCR
$3,016
Rent
-$231
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$327k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,691
Downpayment
20%
$65,420
Closing costs
1%
$3,271
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,016
Total Expenses
$3,247
Mortgage P&I
52%
$1,565
Property Taxes
19%
$558
Home Insurance
3%
$98
HOA
0%
$0
Property Management
12%
$362
CapEx
4%
$121
Vacancy
3%
$90
Maintenance
4%
$121
Other
11%
$332