Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.11% first-year return on $85,788 initial cash invested.
-3.11%
Cash On Cash
5.58%
Cap Rate
0.93
DSCR
$2,661
Rent
-$222
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,661 income − $2,883 expenses = $222 out of pocket
Investment Breakdown
|
Purchase Price
$323k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,788
Downpayment
20%
$64,560
Closing costs
1%
$3,228
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,661
Total Expenses
$2,883
Mortgage P&I
61%
$1,618
Property Taxes
9%
$245
Home Insurance
4%
$116
HOA
0%
$0
Property Management
12%
$319
CapEx
4%
$106
Vacancy
3%
$80
Maintenance
4%
$106
Other
11%
$293