Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.66% first-year return on $88,350 initial cash invested.
-14.66%
Cash On Cash
3.15%
Cap Rate
0.47
DSCR
$2,462
Rent
-$1,079
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,462 income − $3,541 expenses = $1,079 out of pocket
Investment Breakdown
|
Purchase Price
$335k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,350
Downpayment
20%
$67,000
Closing costs
1%
$3,350
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,462
Total Expenses
$3,541
Mortgage P&I
76%
$1,859
Property Taxes
30%
$729
Home Insurance
5%
$117
HOA
0%
$0
Property Management
12%
$295
CapEx
4%
$98
Vacancy
3%
$74
Maintenance
4%
$98
Other
11%
$271