Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.87% first-year return on $85,221 initial cash invested.
-3.87%
Cash On Cash
5.53%
Cap Rate
0.9
DSCR
$2,780
Rent
-$275
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,780 income − $3,055 expenses = $275 out of pocket
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,221
Downpayment
20%
$64,020
Closing costs
1%
$3,201
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,780
Total Expenses
$3,055
Mortgage P&I
59%
$1,639
Property Taxes
13%
$359
Home Insurance
4%
$112
HOA
0%
$0
Property Management
12%
$334
CapEx
4%
$111
Vacancy
3%
$83
Maintenance
4%
$111
Other
11%
$306