Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.17% first-year return on $87,636 initial cash invested.
-9.17%
Cash On Cash
4.26%
Cap Rate
0.67
DSCR
$2,398
Rent
-$670
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,398 income − $3,068 expenses = $670 out of pocket
Investment Breakdown
|
Purchase Price
$332k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,636
Downpayment
20%
$66,320
Closing costs
1%
$3,316
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,398
Total Expenses
$3,068
Mortgage P&I
73%
$1,750
Property Taxes
16%
$383
Home Insurance
5%
$119
HOA
0%
$0
Property Management
12%
$288
CapEx
4%
$96
Vacancy
3%
$72
Maintenance
4%
$96
Other
11%
$264