Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.16% first-year return on $86,208 initial cash invested.
-4.16%
Cash On Cash
5.41%
Cap Rate
0.89
DSCR
$3,183
Rent
-$299
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,183 income − $3,482 expenses = $299 out of pocket
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,183
Total Expenses
$3,482
Mortgage P&I
51%
$1,637
Property Taxes
15%
$489
Home Insurance
3%
$108
HOA
5%
$167
Property Management
12%
$382
CapEx
4%
$127
Vacancy
3%
$95
Maintenance
4%
$127
Other
11%
$350