Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.91% first-year return on $85,536 initial cash invested.
-0.91%
Cash On Cash
6.37%
Cap Rate
1.04
DSCR
$3,116
Rent
-$65
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,116 income − $3,181 expenses = $65 out of pocket
Investment Breakdown
|
Purchase Price
$322k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,536
Downpayment
20%
$64,320
Closing costs
1%
$3,216
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,116
Total Expenses
$3,181
Mortgage P&I
53%
$1,647
Property Taxes
12%
$360
Home Insurance
4%
$114
HOA
0%
$0
Property Management
12%
$374
CapEx
4%
$125
Vacancy
3%
$93
Maintenance
4%
$125
Other
11%
$343