Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.81% first-year return on $86,187 initial cash invested.
-3.81%
Cash On Cash
5.55%
Cap Rate
0.89
DSCR
$2,402
Rent
-$274
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,402 income − $2,676 expenses = $274 out of pocket
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,187
Downpayment
20%
$64,940
Closing costs
1%
$3,247
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,402
Total Expenses
$2,676
Mortgage P&I
70%
$1,679
Property Taxes
3%
$63
Home Insurance
5%
$118
HOA
0%
$0
Property Management
12%
$288
CapEx
4%
$96
Vacancy
3%
$72
Maintenance
4%
$96
Other
11%
$264