Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.69% first-year return on $85,179 initial cash invested.
-8.69%
Cash On Cash
4.34%
Cap Rate
0.68
DSCR
$2,110
Rent
-$617
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,110 income − $2,727 expenses = $617 out of pocket
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,179
Downpayment
20%
$63,980
Closing costs
1%
$3,199
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,110
Total Expenses
$2,727
Mortgage P&I
80%
$1,691
Property Taxes
10%
$208
Home Insurance
5%
$112
HOA
0%
$0
Property Management
12%
$253
CapEx
4%
$84
Vacancy
3%
$63
Maintenance
4%
$84
Other
11%
$232