Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.56% first-year return on $85,305 initial cash invested.
-1.56%
Cash On Cash
6.16%
Cap Rate
1
DSCR
$2,751
Rent
-$111
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,751 income − $2,862 expenses = $111 out of pocket
Investment Breakdown
|
Purchase Price
$321k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,305
Downpayment
20%
$64,100
Closing costs
1%
$3,205
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,751
Total Expenses
$2,862
Mortgage P&I
60%
$1,645
Property Taxes
6%
$165
Home Insurance
4%
$116
HOA
0%
$0
Property Management
12%
$330
CapEx
4%
$110
Vacancy
3%
$83
Maintenance
4%
$110
Other
11%
$303