Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.18% first-year return on $87,216 initial cash invested.
-1.18%
Cash On Cash
6.16%
Cap Rate
1.02
DSCR
$2,924
Rent
-$86
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,924 income − $3,010 expenses = $86 out of pocket
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,216
Downpayment
20%
$65,920
Closing costs
1%
$3,296
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,924
Total Expenses
$3,010
Mortgage P&I
57%
$1,661
Property Taxes
8%
$238
Home Insurance
4%
$116
HOA
0%
$0
Property Management
12%
$351
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$322