Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.42% first-year return on $85,200 initial cash invested.
-2.42%
Cash On Cash
6.19%
Cap Rate
0.98
DSCR
$3,418
Rent
-$172
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,418 income − $3,590 expenses = $172 out of pocket
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
6.9%
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
$3,418
Total Expenses
$3,590
Mortgage P&I
49%
$1,685
Property Taxes
17%
$577
Home Insurance
3%
$112
HOA
2%
$53
Property Management
12%
$410
CapEx
4%
$137
Vacancy
3%
$103
Maintenance
4%
$137
Other
11%
$376