Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.44% first-year return on $85,200 initial cash invested.
-6.44%
Cash On Cash
4.6%
Cap Rate
0.77
DSCR
$2,494
Rent
-$457
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,494 income − $2,951 expenses = $457 out of pocket
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,200
Downpayment
20%
$64,000
Closing costs
1%
$3,200
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,494
Total Expenses
$2,951
Mortgage P&I
64%
$1,584
Property Taxes
16%
$407
Home Insurance
4%
$112
HOA
0%
$0
Property Management
12%
$299
CapEx
4%
$100
Vacancy
3%
$75
Maintenance
4%
$100
Other
11%
$274