Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.99% first-year return on $85,599 initial cash invested.
-7.99%
Cash On Cash
4.92%
Cap Rate
0.74
DSCR
$2,961
Rent
-$570
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,961 income − $3,531 expenses = $570 out of pocket
Investment Breakdown
|
Purchase Price
$322k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,599
Downpayment
20%
$64,380
Closing costs
1%
$3,219
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,961
Total Expenses
$3,531
Mortgage P&I
60%
$1,771
Property Taxes
22%
$642
Home Insurance
4%
$112
HOA
0%
$0
Property Management
12%
$355
CapEx
4%
$118
Vacancy
3%
$89
Maintenance
4%
$118
Other
11%
$326