Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.8% first-year return on $85,242 initial cash invested.
-0.8%
Cash On Cash
6.25%
Cap Rate
1.03
DSCR
$2,782
Rent
-$57
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,782 income − $2,839 expenses = $57 out of pocket
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,242
Downpayment
20%
$64,040
Closing costs
1%
$3,202
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,782
Total Expenses
$2,839
Mortgage P&I
58%
$1,615
Property Taxes
6%
$165
Home Insurance
4%
$114
HOA
0%
$0
Property Management
12%
$334
CapEx
4%
$111
Vacancy
3%
$83
Maintenance
4%
$111
Other
11%
$306