Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.71% first-year return on $86,229 initial cash invested.
-9.71%
Cash On Cash
3.67%
Cap Rate
0.62
DSCR
$2,276
Rent
-$698
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,276 income − $2,974 expenses = $698 out of pocket
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,276
Total Expenses
$2,974
Mortgage P&I
70%
$1,600
Property Taxes
21%
$487
Home Insurance
5%
$114
HOA
0%
$0
Property Management
12%
$273
CapEx
4%
$91
Vacancy
3%
$68
Maintenance
4%
$91
Other
11%
$250