Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.51% first-year return on $87,321 initial cash invested.
-5.51%
Cash On Cash
5.45%
Cap Rate
0.84
DSCR
$2,727
Rent
-$401
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,321
Downpayment
20%
$66,020
Closing costs
1%
$3,301
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,727
Total Expenses
$3,128
Mortgage P&I
66%
$1,792
Property Taxes
12%
$330
Home Insurance
3%
$79
HOA
0%
$0
Property Management
12%
$327
CapEx
4%
$109
Vacancy
3%
$82
Maintenance
4%
$109
Other
11%
$300