Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.14% first-year return on $88,749 initial cash invested.
-4.14%
Cash On Cash
5.27%
Cap Rate
0.88
DSCR
$2,752
Rent
-$306
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,752 income − $3,058 expenses = $306 out of pocket
Investment Breakdown
|
Purchase Price
$337k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,752
Total Expenses
$3,058
Mortgage P&I
61%
$1,675
Property Taxes
12%
$326
Home Insurance
4%
$121
HOA
0%
$0
Property Management
12%
$330
CapEx
4%
$110
Vacancy
3%
$83
Maintenance
4%
$110
Other
11%
$303