Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.52% first-year return on $85,494 initial cash invested.
-9.52%
Cash On Cash
4.5%
Cap Rate
0.68
DSCR
$2,601
Rent
-$678
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,601 income − $3,279 expenses = $678 out of pocket
Investment Breakdown
|
Purchase Price
$321k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,494
Downpayment
20%
$64,280
Closing costs
1%
$3,214
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,601
Total Expenses
$3,279
Mortgage P&I
68%
$1,779
Property Taxes
19%
$497
Home Insurance
5%
$119
HOA
0%
$0
Property Management
12%
$312
CapEx
4%
$104
Vacancy
3%
$78
Maintenance
4%
$104
Other
11%
$286