Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.85% first-year return on $88,329 initial cash invested.
-1.85%
Cash On Cash
6.11%
Cap Rate
0.98
DSCR
$2,694
Rent
-$136
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,694 income − $2,830 expenses = $136 out of pocket
Investment Breakdown
|
Purchase Price
$335k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,329
Downpayment
20%
$66,980
Closing costs
1%
$3,349
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,694
Total Expenses
$2,830
Mortgage P&I
64%
$1,734
Property Taxes
2%
$43
Home Insurance
4%
$117
HOA
1%
$20
Property Management
12%
$323
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$296