Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.02% first-year return on $88,203 initial cash invested.
-7.02%
Cash On Cash
4.63%
Cap Rate
0.75
DSCR
$2,424
Rent
-$516
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,424 income − $2,940 expenses = $516 out of pocket
Investment Breakdown
|
Purchase Price
$334k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,203
Downpayment
20%
$66,860
Closing costs
1%
$3,343
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,424
Total Expenses
$2,940
Mortgage P&I
70%
$1,708
Property Taxes
12%
$288
Home Insurance
5%
$119
HOA
0%
$0
Property Management
12%
$291
CapEx
4%
$97
Vacancy
3%
$73
Maintenance
4%
$97
Other
11%
$267