Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.6% first-year return on $87,279 initial cash invested.
-0.6%
Cash On Cash
6.46%
Cap Rate
1.05
DSCR
$3,224
Rent
-$44
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,224 income − $3,268 expenses = $44 out of pocket
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,279
Downpayment
20%
$65,980
Closing costs
1%
$3,299
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,224
Total Expenses
$3,268
Mortgage P&I
52%
$1,692
Property Taxes
11%
$363
Home Insurance
4%
$116
HOA
0%
$0
Property Management
12%
$387
CapEx
4%
$129
Vacancy
3%
$97
Maintenance
4%
$129
Other
11%
$355