Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.75% first-year return on $85,200 initial cash invested.
-4.75%
Cash On Cash
5.16%
Cap Rate
0.85
DSCR
$2,403
Rent
-$337
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,403
Total Expenses
$2,740
Mortgage P&I
67%
$1,617
Property Taxes
8%
$195
Home Insurance
5%
$112
HOA
0%
$0
Property Management
12%
$288
CapEx
4%
$96
Vacancy
3%
$72
Maintenance
4%
$96
Other
11%
$264