Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.29% first-year return on $85,620 initial cash invested.
-6.29%
Cash On Cash
5.12%
Cap Rate
0.8
DSCR
$2,698
Rent
-$449
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,698 income − $3,147 expenses = $449 out of pocket
Investment Breakdown
|
Purchase Price
$322k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,620
Downpayment
20%
$64,400
Closing costs
1%
$3,220
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,698
Total Expenses
$3,147
Mortgage P&I
64%
$1,715
Property Taxes
15%
$400
Home Insurance
4%
$114
HOA
0%
$0
Property Management
12%
$324
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$297