Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.51% first-year return on $85,137 initial cash invested.
-5.51%
Cash On Cash
5.71%
Cap Rate
0.86
DSCR
$3,326
Rent
-$391
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,326 income − $3,717 expenses = $391 out of pocket
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,137
Downpayment
20%
$63,940
Closing costs
1%
$3,197
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,326
Total Expenses
$3,717
Mortgage P&I
54%
$1,780
Property Taxes
19%
$642
Home Insurance
3%
$114
HOA
2%
$50
Property Management
12%
$399
CapEx
4%
$133
Vacancy
3%
$100
Maintenance
4%
$133
Other
11%
$366