Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.15% first-year return on $86,250 initial cash invested.
-8.15%
Cash On Cash
4.43%
Cap Rate
0.71
DSCR
$2,228
Rent
-$586
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,228 income − $2,814 expenses = $586 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
$2,228
Total Expenses
$2,814
Mortgage P&I
76%
$1,698
Property Taxes
11%
$245
Home Insurance
5%
$114
HOA
0%
$0
Property Management
12%
$267
CapEx
4%
$89
Vacancy
3%
$67
Maintenance
4%
$89
Other
11%
$245