Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.49% first-year return on $86,229 initial cash invested.
-8.49%
Cash On Cash
4.19%
Cap Rate
0.7
DSCR
$3,080
Rent
-$610
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,080 income − $3,690 expenses = $610 out of pocket
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,229
Downpayment
20%
$64,980
Closing costs
1%
$3,249
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,080
Total Expenses
$3,690
Mortgage P&I
53%
$1,622
Property Taxes
27%
$824
Home Insurance
4%
$114
HOA
3%
$83
Property Management
12%
$370
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$339