Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.15% first-year return on $86,203 initial cash invested.
-9.15%
Cash On Cash
3.99%
Cap Rate
0.66
DSCR
$2,782
Rent
-$657
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,782 income − $3,439 expenses = $657 out of pocket
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,203
Downpayment
20%
$64,955
Closing costs
1%
$3,248
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,782
Total Expenses
$3,439
Mortgage P&I
58%
$1,627
Property Taxes
25%
$693
Home Insurance
4%
$114
HOA
2%
$60
Property Management
12%
$334
CapEx
4%
$111
Vacancy
3%
$83
Maintenance
4%
$111
Other
11%
$306