Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.63% first-year return on $88,623 initial cash invested.
-4.63%
Cash On Cash
5.13%
Cap Rate
0.86
DSCR
$2,836
Rent
-$342
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,836 income − $3,178 expenses = $342 out of pocket
Investment Breakdown
|
Purchase Price
$336k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,623
Downpayment
20%
$67,260
Closing costs
1%
$3,363
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,836
Total Expenses
$3,178
Mortgage P&I
59%
$1,666
Property Taxes
14%
$411
Home Insurance
5%
$138
HOA
0%
$0
Property Management
12%
$340
CapEx
4%
$113
Vacancy
3%
$85
Maintenance
4%
$113
Other
11%
$312