Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.9% first-year return on $86,250 initial cash invested.
-0.9%
Cash On Cash
6.58%
Cap Rate
1.04
DSCR
$3,225
Rent
-$65
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,225 income − $3,290 expenses = $65 out of pocket
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.9%
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
$3,225
Total Expenses
$3,290
Mortgage P&I
53%
$1,717
Property Taxes
11%
$362
Home Insurance
4%
$114
HOA
0%
$0
Property Management
12%
$387
CapEx
4%
$129
Vacancy
3%
$97
Maintenance
4%
$129
Other
11%
$355