Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.01% first-year return on $85,200 initial cash invested.
-0.01%
Cash On Cash
6.45%
Cap Rate
1.08
DSCR
$3,272
Rent
-$1
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,272 income − $3,273 expenses = $1 out of pocket
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,200
Downpayment
20%
$64,000
Closing costs
1%
$3,200
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,272
Total Expenses
$3,273
Mortgage P&I
49%
$1,590
Property Taxes
12%
$400
Home Insurance
3%
$112
HOA
2%
$58
Property Management
12%
$393
CapEx
4%
$131
Vacancy
3%
$98
Maintenance
4%
$131
Other
11%
$360