Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.38% first-year return on $86,250 initial cash invested.
-2.38%
Cash On Cash
6.01%
Cap Rate
0.98
DSCR
$3,584
Rent
-$171
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,584 income − $3,755 expenses = $171 out of pocket
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,250
Downpayment
20%
$65,000
Closing costs
1%
$3,250
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,584
Total Expenses
$3,755
Mortgage P&I
46%
$1,656
Property Taxes
21%
$742
Home Insurance
3%
$114
HOA
1%
$25
Property Management
12%
$430
CapEx
4%
$143
Vacancy
3%
$108
Maintenance
4%
$143
Other
11%
$394