Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.18% first-year return on $85,221 initial cash invested.
-4.18%
Cash On Cash
5.39%
Cap Rate
0.89
DSCR
$2,764
Rent
-$297
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,764 income − $3,061 expenses = $297 out of pocket
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,221
Downpayment
20%
$64,020
Closing costs
1%
$3,201
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,764
Total Expenses
$3,061
Mortgage P&I
59%
$1,624
Property Taxes
14%
$382
Home Insurance
4%
$114
HOA
0%
$0
Property Management
12%
$332
CapEx
4%
$111
Vacancy
3%
$83
Maintenance
4%
$111
Other
11%
$304