Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.58% first-year return on $85,242 initial cash invested.
-0.58%
Cash On Cash
6.2%
Cap Rate
1.04
DSCR
$2,806
Rent
-$41
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,806 income − $2,847 expenses = $41 out of pocket
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,242
Downpayment
20%
$64,040
Closing costs
1%
$3,202
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,806
Total Expenses
$2,847
Mortgage P&I
56%
$1,583
Property Taxes
6%
$167
Home Insurance
4%
$115
HOA
1%
$28
Property Management
12%
$337
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$309