Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.85% first-year return on $88,749 initial cash invested.
-0.85%
Cash On Cash
6.27%
Cap Rate
1.03
DSCR
$2,907
Rent
-$63
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,907 income − $2,970 expenses = $63 out of pocket
Investment Breakdown
|
Purchase Price
$337k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,749
Downpayment
20%
$67,380
Closing costs
1%
$3,369
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,907
Total Expenses
$2,970
Mortgage P&I
59%
$1,706
Property Taxes
5%
$154
Home Insurance
4%
$122
HOA
0%
$0
Property Management
12%
$349
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$320