Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.42% first-year return on $88,623 initial cash invested.
-0.42%
Cash On Cash
6.34%
Cap Rate
1.06
DSCR
$3,314
Rent
-$31
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,314 income − $3,345 expenses = $31 out of pocket
Investment Breakdown
|
Purchase Price
$336k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,623
Downpayment
20%
$67,260
Closing costs
1%
$3,363
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,314
Total Expenses
$3,345
Mortgage P&I
51%
$1,674
Property Taxes
13%
$423
Home Insurance
4%
$120
HOA
0%
$0
Property Management
12%
$398
CapEx
4%
$133
Vacancy
3%
$99
Maintenance
4%
$133
Other
11%
$365