Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.59% first-year return on $85,200 initial cash invested.
-4.59%
Cash On Cash
5.17%
Cap Rate
0.87
DSCR
$2,784
Rent
-$326
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,784 income − $3,110 expenses = $326 out of pocket
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,200
Downpayment
20%
$64,000
Closing costs
1%
$3,200
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,784
Total Expenses
$3,110
Mortgage P&I
57%
$1,593
Property Taxes
16%
$459
Home Insurance
4%
$112
HOA
0%
$0
Property Management
12%
$334
CapEx
4%
$111
Vacancy
3%
$84
Maintenance
4%
$111
Other
11%
$306