Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.49% first-year return on $85,410 initial cash invested.
-1.49%
Cash On Cash
6.11%
Cap Rate
1.01
DSCR
$2,974
Rent
-$106
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,974 income − $3,080 expenses = $106 out of pocket
Investment Breakdown
|
Purchase Price
$321k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,410
Downpayment
20%
$64,200
Closing costs
1%
$3,210
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,974
Total Expenses
$3,080
Mortgage P&I
55%
$1,622
Property Taxes
11%
$333
Home Insurance
4%
$114
HOA
0%
$0
Property Management
12%
$357
CapEx
4%
$119
Vacancy
3%
$89
Maintenance
4%
$119
Other
11%
$327