Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.17% first-year return on $85,137 initial cash invested.
-7.17%
Cash On Cash
4.48%
Cap Rate
0.76
DSCR
$3,117
Rent
-$509
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,117 income − $3,626 expenses = $509 out of pocket
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,137
Downpayment
20%
$63,940
Closing costs
1%
$3,197
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,117
Total Expenses
$3,626
Mortgage P&I
51%
$1,578
Property Taxes
13%
$416
Home Insurance
4%
$117
HOA
15%
$454
Property Management
12%
$374
CapEx
4%
$125
Vacancy
3%
$94
Maintenance
4%
$125
Other
11%
$343