Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.17% first-year return on $85,158 initial cash invested.
-3.17%
Cash On Cash
5.71%
Cap Rate
0.93
DSCR
$2,859
Rent
-$225
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,859 income − $3,084 expenses = $225 out of pocket
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,158
Downpayment
20%
$63,960
Closing costs
1%
$3,198
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,859
Total Expenses
$3,084
Mortgage P&I
57%
$1,633
Property Taxes
13%
$366
Home Insurance
4%
$114
HOA
0%
$0
Property Management
12%
$343
CapEx
4%
$114
Vacancy
3%
$86
Maintenance
4%
$114
Other
11%
$314