Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.73% first-year return on $85,851 initial cash invested.
-2.73%
Cash On Cash
5.67%
Cap Rate
0.94
DSCR
$2,504
Rent
-$195
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,504 income − $2,699 expenses = $195 out of pocket
Investment Breakdown
|
Purchase Price
$323k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,851
Downpayment
20%
$64,620
Closing costs
1%
$3,231
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,504
Total Expenses
$2,699
Mortgage P&I
65%
$1,622
Property Taxes
4%
$108
Home Insurance
5%
$119
HOA
0%
$0
Property Management
12%
$300
CapEx
4%
$100
Vacancy
3%
$75
Maintenance
4%
$100
Other
11%
$275