Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.87% first-year return on $85,179 initial cash invested.
-2.87%
Cash On Cash
6.18%
Cap Rate
0.94
DSCR
$2,691
Rent
-$204
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,691 income − $2,895 expenses = $204 out of pocket
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
7.2%
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
$2,691
Total Expenses
$2,895
Mortgage P&I
65%
$1,744
Property Taxes
5%
$123
Home Insurance
4%
$112
HOA
0%
$0
Property Management
12%
$323
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$296