Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.82% first-year return on $85,158 initial cash invested.
-4.82%
Cash On Cash
5.36%
Cap Rate
0.87
DSCR
$3,028
Rent
-$342
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,028 income − $3,370 expenses = $342 out of pocket
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,158
Downpayment
20%
$63,960
Closing costs
1%
$3,198
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,028
Total Expenses
$3,370
Mortgage P&I
54%
$1,649
Property Taxes
19%
$578
Home Insurance
4%
$114
HOA
0%
$0
Property Management
12%
$363
CapEx
4%
$121
Vacancy
3%
$91
Maintenance
4%
$121
Other
11%
$333