Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.58% first-year return on $85,200 initial cash invested.
-1.58%
Cash On Cash
6.14%
Cap Rate
1.02
DSCR
$3,606
Rent
-$112
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,606
Total Expenses
$3,718
Mortgage P&I
44%
$1,604
Property Taxes
20%
$738
Home Insurance
3%
$112
HOA
1%
$38
Property Management
12%
$433
CapEx
4%
$144
Vacancy
3%
$108
Maintenance
4%
$144
Other
11%
$397