Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.46% first-year return on $85,221 initial cash invested.
-2.46%
Cash On Cash
5.92%
Cap Rate
0.97
DSCR
$3,018
Rent
-$175
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,018 income − $3,193 expenses = $175 out of pocket
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,221
Downpayment
20%
$64,020
Closing costs
1%
$3,201
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,018
Total Expenses
$3,193
Mortgage P&I
54%
$1,633
Property Taxes
14%
$419
Home Insurance
4%
$114
HOA
0%
$0
Property Management
12%
$362
CapEx
4%
$121
Vacancy
3%
$91
Maintenance
4%
$121
Other
11%
$332