Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.47% first-year return on $86,250 initial cash invested.
-0.47%
Cash On Cash
6.48%
Cap Rate
1.05
DSCR
$3,098
Rent
-$34
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,098 income − $3,132 expenses = $34 out of pocket
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.6%
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
$3,098
Total Expenses
$3,132
Mortgage P&I
54%
$1,666
Property Taxes
10%
$298
Home Insurance
4%
$114
HOA
0%
$0
Property Management
12%
$372
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$341