Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.01% first-year return on $85,746 initial cash invested.
-3.01%
Cash On Cash
5.62%
Cap Rate
0.93
DSCR
$2,692
Rent
-$215
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,692 income − $2,907 expenses = $215 out of pocket
Investment Breakdown
|
Purchase Price
$323k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,746
Downpayment
20%
$64,520
Closing costs
1%
$3,226
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,692
Total Expenses
$2,907
Mortgage P&I
60%
$1,619
Property Taxes
8%
$222
Home Insurance
4%
$114
HOA
1%
$36
Property Management
12%
$323
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$296