Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.22% first-year return on $88,623 initial cash invested.
-1.22%
Cash On Cash
6.24%
Cap Rate
1.01
DSCR
$2,841
Rent
-$90
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,841 income − $2,931 expenses = $90 out of pocket
Investment Breakdown
|
Purchase Price
$336k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,841
Total Expenses
$2,931
Mortgage P&I
61%
$1,724
Property Taxes
4%
$121
Home Insurance
4%
$119
HOA
0%
$0
Property Management
12%
$341
CapEx
4%
$114
Vacancy
3%
$85
Maintenance
4%
$114
Other
11%
$313