Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.3% first-year return on $88,161 initial cash invested.
-0.3%
Cash On Cash
6.46%
Cap Rate
1.06
DSCR
$3,092
Rent
-$22
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,092 income − $3,114 expenses = $22 out of pocket
Investment Breakdown
|
Purchase Price
$334k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,161
Downpayment
20%
$66,820
Closing costs
1%
$3,341
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,092
Total Expenses
$3,114
Mortgage P&I
55%
$1,696
Property Taxes
7%
$207
Home Insurance
4%
$119
HOA
1%
$40
Property Management
12%
$371
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$340