Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.52% first-year return on $87,258 initial cash invested.
-6.52%
Cash On Cash
5.06%
Cap Rate
0.79
DSCR
$2,787
Rent
-$474
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,787 income − $3,261 expenses = $474 out of pocket
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,258
Downpayment
20%
$65,960
Closing costs
1%
$3,298
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,787
Total Expenses
$3,261
Mortgage P&I
63%
$1,755
Property Taxes
15%
$409
Home Insurance
5%
$150
HOA
0%
$0
Property Management
12%
$334
CapEx
4%
$111
Vacancy
3%
$84
Maintenance
4%
$111
Other
11%
$307