Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.87% first-year return on $85,263 initial cash invested.
-2.87%
Cash On Cash
5.99%
Cap Rate
0.94
DSCR
$2,658
Rent
-$204
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,658 income − $2,862 expenses = $204 out of pocket
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,263
Downpayment
20%
$64,060
Closing costs
1%
$3,203
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,658
Total Expenses
$2,862
Mortgage P&I
64%
$1,698
Property Taxes
6%
$147
Home Insurance
4%
$114
HOA
0%
$0
Property Management
12%
$319
CapEx
4%
$106
Vacancy
3%
$80
Maintenance
4%
$106
Other
11%
$292