Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.07% first-year return on $85,704 initial cash invested.
-5.07%
Cash On Cash
5.71%
Cap Rate
0.86
DSCR
$2,604
Rent
-$362
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,604 income − $2,966 expenses = $362 out of pocket
Investment Breakdown
|
Purchase Price
$322k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,704
Downpayment
20%
$64,480
Closing costs
1%
$3,224
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,604
Total Expenses
$2,966
Mortgage P&I
69%
$1,792
Property Taxes
6%
$156
Home Insurance
4%
$114
HOA
1%
$20
Property Management
12%
$312
CapEx
4%
$104
Vacancy
3%
$78
Maintenance
4%
$104
Other
11%
$286