Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.69% first-year return on $85,179 initial cash invested.
-2.69%
Cash On Cash
5.62%
Cap Rate
0.95
DSCR
$2,769
Rent
-$191
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,179
Downpayment
20%
$63,980
Closing costs
1%
$3,199
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,769
Total Expenses
$2,960
Mortgage P&I
57%
$1,578
Property Taxes
12%
$328
Home Insurance
4%
$112
HOA
0%
$0
Property Management
12%
$332
CapEx
4%
$111
Vacancy
3%
$83
Maintenance
4%
$111
Other
11%
$305