Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.22% first-year return on $87,300 initial cash invested.
-3.22%
Cash On Cash
6.31%
Cap Rate
0.95
DSCR
$3,406
Rent
-$234
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,406 income − $3,640 expenses = $234 out of pocket
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,300
Downpayment
20%
$66,000
Closing costs
1%
$3,300
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,406
Total Expenses
$3,640
Mortgage P&I
54%
$1,832
Property Taxes
16%
$534
Home Insurance
3%
$116
HOA
0%
$0
Property Management
12%
$409
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$375