Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.83% first-year return on $86,691 initial cash invested.
-0.83%
Cash On Cash
6.31%
Cap Rate
1.04
DSCR
$3,190
Rent
-$60
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,190 income − $3,250 expenses = $60 out of pocket
Investment Breakdown
|
Purchase Price
$327k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,190
Total Expenses
$3,250
Mortgage P&I
52%
$1,651
Property Taxes
12%
$386
Home Insurance
4%
$117
HOA
0%
$10
Property Management
12%
$383
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$351