Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.05% first-year return on $88,350 initial cash invested.
-12.05%
Cash On Cash
3.07%
Cap Rate
0.51
DSCR
$1,725
Rent
-$887
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,725 income − $2,612 expenses = $887 out of pocket
Investment Breakdown
|
Purchase Price
$335k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,350
Downpayment
20%
$67,000
Closing costs
1%
$3,350
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,725
Total Expenses
$2,612
Mortgage P&I
97%
$1,674
Property Taxes
14%
$234
Home Insurance
7%
$117
HOA
0%
$0
Property Management
12%
$207
CapEx
4%
$69
Vacancy
3%
$52
Maintenance
4%
$69
Other
11%
$190