Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.87% first-year return on $86,208 initial cash invested.
-1.87%
Cash On Cash
6.1%
Cap Rate
1
DSCR
$3,292
Rent
-$134
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,292 income − $3,426 expenses = $134 out of pocket
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,208
Downpayment
20%
$64,960
Closing costs
1%
$3,248
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,292
Total Expenses
$3,426
Mortgage P&I
50%
$1,652
Property Taxes
16%
$539
Home Insurance
3%
$115
HOA
0%
$0
Property Management
12%
$395
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$362