Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.35% first-year return on $85,956 initial cash invested.
-2.35%
Cash On Cash
5.82%
Cap Rate
0.97
DSCR
$2,892
Rent
-$168
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,892 income − $3,060 expenses = $168 out of pocket
Investment Breakdown
|
Purchase Price
$324k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,956
Downpayment
20%
$64,720
Closing costs
1%
$3,236
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,892
Total Expenses
$3,060
Mortgage P&I
56%
$1,621
Property Taxes
12%
$339
Home Insurance
4%
$116
HOA
0%
$0
Property Management
12%
$347
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$318