Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.04% first-year return on $86,250 initial cash invested.
-0.04%
Cash On Cash
7.35%
Cap Rate
1.07
DSCR
$3,180
Rent
-$3
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,180 income − $3,183 expenses = $3 out of pocket
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
7.8%
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
$3,180
Total Expenses
$3,183
Mortgage P&I
59%
$1,866
Property Taxes
4%
$122
Home Insurance
4%
$114
HOA
0%
$0
Property Management
12%
$382
CapEx
4%
$127
Vacancy
3%
$95
Maintenance
4%
$127
Other
11%
$350