Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.57% first-year return on $85,788 initial cash invested.
-4.57%
Cash On Cash
5.41%
Cap Rate
0.87
DSCR
$2,682
Rent
-$327
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,682 income − $3,009 expenses = $327 out of pocket
Investment Breakdown
|
Purchase Price
$323k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,788
Downpayment
20%
$64,560
Closing costs
1%
$3,228
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,682
Total Expenses
$3,009
Mortgage P&I
62%
$1,675
Property Taxes
6%
$161
Home Insurance
10%
$262
HOA
0%
$0
Property Management
12%
$322
CapEx
4%
$107
Vacancy
3%
$80
Maintenance
4%
$107
Other
11%
$295