Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.77% first-year return on $85,662 initial cash invested.
-2.77%
Cash On Cash
5.72%
Cap Rate
0.95
DSCR
$2,828
Rent
-$198
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,828 income − $3,026 expenses = $198 out of pocket
Investment Breakdown
|
Purchase Price
$322k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,662
Downpayment
20%
$64,440
Closing costs
1%
$3,222
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,828
Total Expenses
$3,026
Mortgage P&I
57%
$1,620
Property Taxes
12%
$329
Home Insurance
4%
$116
HOA
0%
$0
Property Management
12%
$339
CapEx
4%
$113
Vacancy
3%
$85
Maintenance
4%
$113
Other
11%
$311