Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.83% first-year return on $86,481 initial cash invested.
-3.83%
Cash On Cash
5.51%
Cap Rate
0.91
DSCR
$3,010
Rent
-$276
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,010 income − $3,286 expenses = $276 out of pocket
Investment Breakdown
|
Purchase Price
$326k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,481
Downpayment
20%
$65,220
Closing costs
1%
$3,261
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,010
Total Expenses
$3,286
Mortgage P&I
55%
$1,653
Property Taxes
17%
$497
Home Insurance
4%
$114
HOA
0%
$0
Property Management
12%
$361
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$331