Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.07% first-year return on $86,334 initial cash invested.
-3.07%
Cash On Cash
5.32%
Cap Rate
0.92
DSCR
$2,414
Rent
-$221
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,334
Downpayment
20%
$65,080
Closing costs
1%
$3,254
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,414
Total Expenses
$2,635
Mortgage P&I
65%
$1,566
Property Taxes
5%
$131
Home Insurance
5%
$116
HOA
0%
$0
Property Management
12%
$290
CapEx
4%
$97
Vacancy
3%
$72
Maintenance
4%
$97
Other
11%
$266