Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.42% first-year return on $88,875 initial cash invested.
-3.42%
Cash On Cash
6.25%
Cap Rate
0.93
DSCR
$2,952
Rent
-$253
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,952 income − $3,205 expenses = $253 out of pocket
Investment Breakdown
|
Purchase Price
$338k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,875
Downpayment
20%
$67,500
Closing costs
1%
$3,375
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,952
Total Expenses
$3,205
Mortgage P&I
64%
$1,893
Property Taxes
5%
$145
Home Insurance
4%
$119
HOA
1%
$44
Property Management
12%
$354
CapEx
4%
$118
Vacancy
3%
$89
Maintenance
4%
$118
Other
11%
$325