Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.8% first-year return on $86,166 initial cash invested.
-9.8%
Cash On Cash
3.77%
Cap Rate
0.62
DSCR
$2,204
Rent
-$704
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,204 income − $2,908 expenses = $704 out of pocket
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,166
Downpayment
20%
$64,920
Closing costs
1%
$3,246
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,204
Total Expenses
$2,908
Mortgage P&I
74%
$1,635
Property Taxes
19%
$410
Home Insurance
5%
$115
HOA
0%
$0
Property Management
12%
$264
CapEx
4%
$88
Vacancy
3%
$66
Maintenance
4%
$88
Other
11%
$242