Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.52% first-year return on $85,200 initial cash invested.
-2.52%
Cash On Cash
5.87%
Cap Rate
0.96
DSCR
$2,866
Rent
-$179
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,866 income − $3,045 expenses = $179 out of pocket
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,200
Downpayment
20%
$64,000
Closing costs
1%
$3,200
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,866
Total Expenses
$3,045
Mortgage P&I
57%
$1,629
Property Taxes
11%
$329
Home Insurance
4%
$112
HOA
0%
$0
Property Management
12%
$344
CapEx
4%
$115
Vacancy
3%
$86
Maintenance
4%
$115
Other
11%
$315