Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.85% first-year return on $85,200 initial cash invested.
-3.85%
Cash On Cash
5.32%
Cap Rate
0.89
DSCR
$2,385
Rent
-$273
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,200
Downpayment
20%
$64,000
Closing costs
1%
$3,200
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,385
Total Expenses
$2,658
Mortgage P&I
67%
$1,598
Property Taxes
6%
$138
Home Insurance
5%
$112
HOA
0%
$0
Property Management
12%
$286
CapEx
4%
$95
Vacancy
3%
$72
Maintenance
4%
$95
Other
11%
$262