Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.96% first-year return on $86,250 initial cash invested.
-2.96%
Cash On Cash
6.4%
Cap Rate
0.95
DSCR
$2,943
Rent
-$213
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,943 income − $3,156 expenses = $213 out of pocket
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,250
Downpayment
20%
$65,000
Closing costs
1%
$3,250
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,943
Total Expenses
$3,156
Mortgage P&I
62%
$1,827
Property Taxes
7%
$214
Home Insurance
4%
$114
HOA
0%
$0
Property Management
12%
$353
CapEx
4%
$118
Vacancy
3%
$88
Maintenance
4%
$118
Other
11%
$324