Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.17% first-year return on $86,229 initial cash invested.
-3.17%
Cash On Cash
5.6%
Cap Rate
0.92
DSCR
$2,514
Rent
-$228
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,514 income − $2,742 expenses = $228 out of pocket
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,514
Total Expenses
$2,742
Mortgage P&I
65%
$1,643
Property Taxes
4%
$104
Home Insurance
5%
$114
HOA
1%
$25
Property Management
12%
$302
CapEx
4%
$101
Vacancy
3%
$75
Maintenance
4%
$101
Other
11%
$277