Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.27% first-year return on $85,116 initial cash invested.
-0.27%
Cash On Cash
6.28%
Cap Rate
1.06
DSCR
$2,742
Rent
-$19
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,742 income − $2,761 expenses = $19 out of pocket
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,116
Downpayment
20%
$63,920
Closing costs
1%
$3,196
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,742
Total Expenses
$2,761
Mortgage P&I
58%
$1,581
Property Taxes
5%
$133
Home Insurance
4%
$114
HOA
0%
$0
Property Management
12%
$329
CapEx
4%
$110
Vacancy
3%
$82
Maintenance
4%
$110
Other
11%
$302