Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.72% first-year return on $85,641 initial cash invested.
-4.72%
Cash On Cash
5.21%
Cap Rate
0.86
DSCR
$2,534
Rent
-$337
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,534 income − $2,871 expenses = $337 out of pocket
Investment Breakdown
|
Purchase Price
$322k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,641
Downpayment
20%
$64,420
Closing costs
1%
$3,221
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,534
Total Expenses
$2,871
Mortgage P&I
65%
$1,635
Property Taxes
9%
$217
Home Insurance
6%
$158
HOA
0%
$0
Property Management
12%
$304
CapEx
4%
$101
Vacancy
3%
$76
Maintenance
4%
$101
Other
11%
$279