Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.41% first-year return on $85,200 initial cash invested.
-4.41%
Cash On Cash
5.28%
Cap Rate
0.87
DSCR
$2,619
Rent
-$313
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,619 income − $2,932 expenses = $313 out of pocket
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,200
Downpayment
20%
$64,000
Closing costs
1%
$3,200
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,619
Total Expenses
$2,932
Mortgage P&I
62%
$1,616
Property Taxes
12%
$313
Home Insurance
4%
$112
HOA
0%
$0
Property Management
12%
$314
CapEx
4%
$105
Vacancy
3%
$79
Maintenance
4%
$105
Other
11%
$288