Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.65% first-year return on $85,284 initial cash invested.
-0.65%
Cash On Cash
6.29%
Cap Rate
1.05
DSCR
$3,046
Rent
-$46
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,046 income − $3,092 expenses = $46 out of pocket
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,284
Downpayment
20%
$64,080
Closing costs
1%
$3,204
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,046
Total Expenses
$3,092
Mortgage P&I
53%
$1,604
Property Taxes
11%
$335
Home Insurance
4%
$117
HOA
0%
$0
Property Management
12%
$366
CapEx
4%
$122
Vacancy
3%
$91
Maintenance
4%
$122
Other
11%
$335