Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.88% first-year return on $86,250 initial cash invested.
-9.88%
Cash On Cash
3.8%
Cap Rate
0.62
DSCR
$2,072
Rent
-$710
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,072 income − $2,782 expenses = $710 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
$2,072
Total Expenses
$2,782
Mortgage P&I
80%
$1,657
Property Taxes
5%
$96
Home Insurance
16%
$324
HOA
0%
$0
Property Management
12%
$249
CapEx
4%
$83
Vacancy
3%
$62
Maintenance
4%
$83
Other
11%
$228