Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.46% first-year return on $85,389 initial cash invested.
-2.46%
Cash On Cash
6.1%
Cap Rate
0.97
DSCR
$3,010
Rent
-$175
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,010 income − $3,185 expenses = $175 out of pocket
Investment Breakdown
|
Purchase Price
$321k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,389
Downpayment
20%
$64,180
Closing costs
1%
$3,209
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,010
Total Expenses
$3,185
Mortgage P&I
56%
$1,686
Property Taxes
8%
$227
Home Insurance
4%
$114
HOA
5%
$136
Property Management
12%
$361
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$331