Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.04% first-year return on $85,746 initial cash invested.
-2.04%
Cash On Cash
6.59%
Cap Rate
0.99
DSCR
$3,375
Rent
-$146
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,375 income − $3,521 expenses = $146 out of pocket
Investment Breakdown
|
Purchase Price
$323k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,746
Downpayment
20%
$64,520
Closing costs
1%
$3,226
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,375
Total Expenses
$3,521
Mortgage P&I
53%
$1,782
Property Taxes
12%
$421
Home Insurance
3%
$116
HOA
2%
$55
Property Management
12%
$405
CapEx
4%
$135
Vacancy
3%
$101
Maintenance
4%
$135
Other
11%
$371