Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.02% first-year return on $86,670 initial cash invested.
-1.02%
Cash On Cash
6.83%
Cap Rate
1.03
DSCR
$3,328
Rent
-$74
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,328 income − $3,402 expenses = $74 out of pocket
Investment Breakdown
|
Purchase Price
$327k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,670
Downpayment
20%
$65,400
Closing costs
1%
$3,270
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,328
Total Expenses
$3,402
Mortgage P&I
54%
$1,802
Property Taxes
10%
$339
Home Insurance
4%
$118
HOA
0%
$12
Property Management
12%
$399
CapEx
4%
$133
Vacancy
3%
$100
Maintenance
4%
$133
Other
11%
$366