Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.11% first-year return on $86,250 initial cash invested.
-1.11%
Cash On Cash
6.07%
Cap Rate
1.02
DSCR
$2,722
Rent
-$80
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,722 income − $2,802 expenses = $80 out of pocket
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,250
Downpayment
20%
$65,000
Closing costs
1%
$3,250
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,722
Total Expenses
$2,802
Mortgage P&I
59%
$1,616
Property Taxes
5%
$129
Home Insurance
4%
$114
HOA
1%
$17
Property Management
12%
$327
CapEx
4%
$109
Vacancy
3%
$82
Maintenance
4%
$109
Other
11%
$299