Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.2% first-year return on $85,179 initial cash invested.
-9.2%
Cash On Cash
4.23%
Cap Rate
0.67
DSCR
$2,277
Rent
-$653
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,277 income − $2,930 expenses = $653 out of pocket
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,179
Downpayment
20%
$63,980
Closing costs
1%
$3,199
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,277
Total Expenses
$2,930
Mortgage P&I
74%
$1,690
Property Taxes
15%
$342
Home Insurance
5%
$112
HOA
1%
$13
Property Management
12%
$273
CapEx
4%
$91
Vacancy
3%
$68
Maintenance
4%
$91
Other
11%
$250