Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.89% first-year return on $85,095 initial cash invested.
-2.89%
Cash On Cash
5.57%
Cap Rate
0.95
DSCR
$3,094
Rent
-$205
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,094 income − $3,299 expenses = $205 out of pocket
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,095
Downpayment
20%
$63,900
Closing costs
1%
$3,195
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,094
Total Expenses
$3,299
Mortgage P&I
51%
$1,565
Property Taxes
11%
$342
Home Insurance
4%
$112
HOA
7%
$228
Property Management
12%
$371
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$340