Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.33% first-year return on $86,250 initial cash invested.
-13.33%
Cash On Cash
2.68%
Cap Rate
0.45
DSCR
$1,504
Rent
-$958
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,504 income − $2,462 expenses = $958 out of pocket
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,250
Downpayment
20%
$65,000
Closing costs
1%
$3,250
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,504
Total Expenses
$2,462
Mortgage P&I
108%
$1,624
Property Taxes
14%
$214
Home Insurance
8%
$114
HOA
0%
$0
Property Management
12%
$180
CapEx
4%
$60
Vacancy
3%
$45
Maintenance
4%
$60
Other
11%
$165