Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.55% first-year return on $86,250 initial cash invested.
-19.55%
Cash On Cash
1.15%
Cap Rate
0.19
DSCR
$1,935
Rent
-$1,405
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,935 income − $3,340 expenses = $1,405 out of pocket
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,250
Downpayment
20%
$65,000
Closing costs
1%
$3,250
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,935
Total Expenses
$3,340
Mortgage P&I
85%
$1,640
Property Taxes
48%
$929
Home Insurance
6%
$114
HOA
0%
$0
Property Management
12%
$232
CapEx
4%
$77
Vacancy
3%
$58
Maintenance
4%
$77
Other
11%
$213