Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.51% first-year return on $86,229 initial cash invested.
-0.51%
Cash On Cash
6.42%
Cap Rate
1.07
DSCR
$3,648
Rent
-$37
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,648 income − $3,685 expenses = $37 out of pocket
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,229
Downpayment
20%
$64,980
Closing costs
1%
$3,249
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,648
Total Expenses
$3,685
Mortgage P&I
45%
$1,628
Property Taxes
17%
$616
Home Insurance
3%
$114
HOA
2%
$87
Property Management
12%
$438
CapEx
4%
$146
Vacancy
3%
$109
Maintenance
4%
$146
Other
11%
$401