Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.41% first-year return on $85,326 initial cash invested.
-0.41%
Cash On Cash
6.95%
Cap Rate
1.06
DSCR
$3,250
Rent
-$29
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,250 income − $3,279 expenses = $29 out of pocket
Investment Breakdown
|
Purchase Price
$321k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,326
Downpayment
20%
$64,120
Closing costs
1%
$3,206
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,250
Total Expenses
$3,279
Mortgage P&I
54%
$1,755
Property Taxes
10%
$313
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$390
CapEx
4%
$130
Vacancy
3%
$98
Maintenance
4%
$130
Other
11%
$358