Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.35% first-year return on $85,137 initial cash invested.
-3.35%
Cash On Cash
5.61%
Cap Rate
0.93
DSCR
$3,326
Rent
-$238
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,326 income − $3,564 expenses = $238 out of pocket
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,137
Downpayment
20%
$63,940
Closing costs
1%
$3,197
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,326
Total Expenses
$3,564
Mortgage P&I
48%
$1,599
Property Taxes
21%
$694
Home Insurance
4%
$140
HOA
0%
$0
Property Management
12%
$399
CapEx
4%
$133
Vacancy
3%
$100
Maintenance
4%
$133
Other
11%
$366