Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.69% first-year return on $85,809 initial cash invested.
-0.69%
Cash On Cash
6.53%
Cap Rate
1.05
DSCR
$3,202
Rent
-$49
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,202 income − $3,251 expenses = $49 out of pocket
Investment Breakdown
|
Purchase Price
$323k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,809
Downpayment
20%
$64,580
Closing costs
1%
$3,229
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,202
Total Expenses
$3,251
Mortgage P&I
52%
$1,678
Property Taxes
12%
$373
Home Insurance
4%
$112
HOA
0%
$0
Property Management
12%
$384
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$352