Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.83% first-year return on $87,405 initial cash invested.
-5.83%
Cash On Cash
4.85%
Cap Rate
0.81
DSCR
$2,880
Rent
-$425
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,880 income − $3,305 expenses = $425 out of pocket
Investment Breakdown
|
Purchase Price
$331k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,405
Downpayment
20%
$66,100
Closing costs
1%
$3,305
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,880
Total Expenses
$3,305
Mortgage P&I
57%
$1,646
Property Taxes
18%
$521
Home Insurance
4%
$118
HOA
1%
$41
Property Management
12%
$346
CapEx
4%
$115
Vacancy
3%
$86
Maintenance
4%
$115
Other
11%
$317