Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.62% first-year return on $86,250 initial cash invested.
-11.62%
Cash On Cash
3.47%
Cap Rate
0.55
DSCR
$1,833
Rent
-$835
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,833 income − $2,668 expenses = $835 out of pocket
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.8%
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
$1,833
Total Expenses
$2,668
Mortgage P&I
93%
$1,701
Property Taxes
13%
$230
Home Insurance
6%
$114
HOA
0%
$0
Property Management
12%
$220
CapEx
4%
$73
Vacancy
3%
$55
Maintenance
4%
$73
Other
11%
$202