Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.05% first-year return on $87,531 initial cash invested.
-10.05%
Cash On Cash
3.74%
Cap Rate
0.61
DSCR
$1,802
Rent
-$733
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,802 income − $2,535 expenses = $733 out of pocket
Investment Breakdown
|
Purchase Price
$331k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,531
Downpayment
20%
$66,220
Closing costs
1%
$3,311
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,802
Total Expenses
$2,535
Mortgage P&I
94%
$1,694
Property Taxes
4%
$78
Home Insurance
7%
$122
HOA
2%
$29
Property Management
12%
$216
CapEx
4%
$72
Vacancy
3%
$54
Maintenance
4%
$72
Other
11%
$198