Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.76% first-year return on $86,250 initial cash invested.
-4.76%
Cash On Cash
5.35%
Cap Rate
0.87
DSCR
$3,358
Rent
-$342
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,358 income − $3,700 expenses = $342 out of pocket
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.6%
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
$3,358
Total Expenses
$3,700
Mortgage P&I
49%
$1,658
Property Taxes
21%
$708
Home Insurance
3%
$114
HOA
2%
$79
Property Management
12%
$403
CapEx
4%
$134
Vacancy
3%
$101
Maintenance
4%
$134
Other
11%
$369