Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.33% first-year return on $86,229 initial cash invested.
-3.33%
Cash On Cash
5.55%
Cap Rate
0.91
DSCR
$2,457
Rent
-$239
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,457 income − $2,696 expenses = $239 out of pocket
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,229
Downpayment
20%
$64,980
Closing costs
1%
$3,249
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,457
Total Expenses
$2,696
Mortgage P&I
67%
$1,643
Property Taxes
4%
$104
Home Insurance
5%
$114
HOA
0%
$0
Property Management
12%
$295
CapEx
4%
$98
Vacancy
3%
$74
Maintenance
4%
$98
Other
11%
$270