Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.61% first-year return on $85,830 initial cash invested.
-1.61%
Cash On Cash
6.28%
Cap Rate
1.01
DSCR
$3,228
Rent
-$115
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,228 income − $3,343 expenses = $115 out of pocket
Investment Breakdown
|
Purchase Price
$323k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,830
Downpayment
20%
$64,600
Closing costs
1%
$3,230
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,228
Total Expenses
$3,343
Mortgage P&I
52%
$1,677
Property Taxes
14%
$453
Home Insurance
4%
$116
HOA
0%
$0
Property Management
12%
$387
CapEx
4%
$129
Vacancy
3%
$97
Maintenance
4%
$129
Other
11%
$355