Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.38% first-year return on $86,208 initial cash invested.
-6.38%
Cash On Cash
5.07%
Cap Rate
0.8
DSCR
$2,814
Rent
-$458
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,814 income − $3,272 expenses = $458 out of pocket
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,208
Downpayment
20%
$64,960
Closing costs
1%
$3,248
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,814
Total Expenses
$3,272
Mortgage P&I
61%
$1,717
Property Taxes
11%
$299
Home Insurance
4%
$118
HOA
6%
$180
Property Management
12%
$338
CapEx
4%
$113
Vacancy
3%
$84
Maintenance
4%
$113
Other
11%
$310