Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.02% first-year return on $85,725 initial cash invested.
-1.02%
Cash On Cash
6.41%
Cap Rate
1.03
DSCR
$3,254
Rent
-$73
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,254 income − $3,327 expenses = $73 out of pocket
Investment Breakdown
|
Purchase Price
$323k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,725
Downpayment
20%
$64,500
Closing costs
1%
$3,225
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,254
Total Expenses
$3,327
Mortgage P&I
51%
$1,666
Property Taxes
13%
$439
Home Insurance
4%
$116
HOA
0%
$0
Property Management
12%
$390
CapEx
4%
$130
Vacancy
3%
$98
Maintenance
4%
$130
Other
11%
$358