Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.82% first-year return on $86,292 initial cash invested.
-1.82%
Cash On Cash
5.92%
Cap Rate
0.99
DSCR
$2,774
Rent
-$131
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,774 income − $2,905 expenses = $131 out of pocket
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,292
Downpayment
20%
$65,040
Closing costs
1%
$3,252
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,774
Total Expenses
$2,905
Mortgage P&I
59%
$1,625
Property Taxes
8%
$220
Home Insurance
4%
$117
HOA
0%
$0
Property Management
12%
$333
CapEx
4%
$111
Vacancy
3%
$83
Maintenance
4%
$111
Other
11%
$305