Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.65% first-year return on $86,229 initial cash invested.
-0.65%
Cash On Cash
6.35%
Cap Rate
1.04
DSCR
$2,818
Rent
-$47
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,818 income − $2,865 expenses = $47 out of pocket
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,818
Total Expenses
$2,865
Mortgage P&I
59%
$1,654
Property Taxes
5%
$138
Home Insurance
4%
$114
HOA
0%
$0
Property Management
12%
$338
CapEx
4%
$113
Vacancy
3%
$85
Maintenance
4%
$113
Other
11%
$310