Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.91% first-year return on $88,539 initial cash invested.
-4.91%
Cash On Cash
5.52%
Cap Rate
0.86
DSCR
$2,930
Rent
-$362
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,930 income − $3,292 expenses = $362 out of pocket
Investment Breakdown
|
Purchase Price
$336k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,539
Downpayment
20%
$67,180
Closing costs
1%
$3,359
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,930
Total Expenses
$3,292
Mortgage P&I
61%
$1,789
Property Taxes
13%
$385
Home Insurance
4%
$122
HOA
0%
$0
Property Management
12%
$352
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$322