Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.69% first-year return on $85,179 initial cash invested.
-4.69%
Cash On Cash
4.98%
Cap Rate
0.85
DSCR
$2,259
Rent
-$333
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,179
Downpayment
20%
$63,980
Closing costs
1%
$3,199
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,259
Total Expenses
$2,592
Mortgage P&I
70%
$1,570
Property Taxes
6%
$143
Home Insurance
5%
$112
HOA
0%
$0
Property Management
12%
$271
CapEx
4%
$90
Vacancy
3%
$68
Maintenance
4%
$90
Other
11%
$248