Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.89% first-year return on $86,817 initial cash invested.
-1.89%
Cash On Cash
6.44%
Cap Rate
1
DSCR
$3,243
Rent
-$137
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,243 income − $3,380 expenses = $137 out of pocket
Investment Breakdown
|
Purchase Price
$328k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,817
Downpayment
20%
$65,540
Closing costs
1%
$3,277
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,243
Total Expenses
$3,380
Mortgage P&I
54%
$1,766
Property Taxes
10%
$318
Home Insurance
6%
$193
HOA
0%
$0
Property Management
12%
$389
CapEx
4%
$130
Vacancy
3%
$97
Maintenance
4%
$130
Other
11%
$357