Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1% first-year return on $86,334 initial cash invested.
-1%
Cash On Cash
6.37%
Cap Rate
1.04
DSCR
$3,464
Rent
-$72
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,464 income − $3,536 expenses = $72 out of pocket
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,334
Downpayment
20%
$65,080
Closing costs
1%
$3,254
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,464
Total Expenses
$3,536
Mortgage P&I
48%
$1,660
Property Taxes
12%
$432
Home Insurance
3%
$116
HOA
4%
$149
Property Management
12%
$416
CapEx
4%
$139
Vacancy
3%
$104
Maintenance
4%
$139
Other
11%
$381