Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.94% first-year return on $87,237 initial cash invested.
-2.94%
Cash On Cash
6.32%
Cap Rate
0.95
DSCR
$3,118
Rent
-$214
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,118 income − $3,332 expenses = $214 out of pocket
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,237
Downpayment
20%
$65,940
Closing costs
1%
$3,297
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,118
Total Expenses
$3,332
Mortgage P&I
59%
$1,825
Property Taxes
11%
$329
Home Insurance
4%
$117
HOA
0%
$0
Property Management
12%
$374
CapEx
4%
$125
Vacancy
3%
$94
Maintenance
4%
$125
Other
11%
$343