Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.68% first-year return on $85,809 initial cash invested.
-8.68%
Cash On Cash
4.5%
Cap Rate
0.7
DSCR
$2,858
Rent
-$621
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,858 income − $3,479 expenses = $621 out of pocket
Investment Breakdown
|
Purchase Price
$323k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,809
Downpayment
20%
$64,580
Closing costs
1%
$3,229
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,858
Total Expenses
$3,479
Mortgage P&I
60%
$1,717
Property Taxes
24%
$677
Home Insurance
4%
$114
HOA
0%
$0
Property Management
12%
$343
CapEx
4%
$114
Vacancy
3%
$86
Maintenance
4%
$114
Other
11%
$314