Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.38% first-year return on $87,258 initial cash invested.
-8.38%
Cash On Cash
4.33%
Cap Rate
0.7
DSCR
$2,476
Rent
-$609
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,476 income − $3,085 expenses = $609 out of pocket
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,258
Downpayment
20%
$65,960
Closing costs
1%
$3,298
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,476
Total Expenses
$3,085
Mortgage P&I
69%
$1,701
Property Taxes
17%
$426
Home Insurance
5%
$117
HOA
0%
$0
Property Management
12%
$297
CapEx
4%
$99
Vacancy
3%
$74
Maintenance
4%
$99
Other
11%
$272