Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.06% first-year return on $85,200 initial cash invested.
-4.06%
Cash On Cash
5.33%
Cap Rate
0.9
DSCR
$3,098
Rent
-$288
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
6.3%
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
$3,098
Total Expenses
$3,386
Mortgage P&I
51%
$1,585
Property Taxes
18%
$572
Home Insurance
4%
$112
HOA
2%
$63
Property Management
12%
$372
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$341